{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["User Input","Data Links","Chart1","Chart2","Summary","Chart3","Chart4","Chart5","Chart6","Chart7","Summary2","NAICS Info","#Households by Income Group","Assessor Data Request","Reg","Reg2","Cover"],"not_rendered":{"charts":14,"images":1,"macros":1,"external_links":0,"defined_names":41,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":2,"reason":"not_a_worksheet"},{"sheet":"Chart2","index":3,"reason":"not_a_worksheet"},{"sheet":"Chart3","index":5,"reason":"not_a_worksheet"},{"sheet":"Chart4","index":6,"reason":"not_a_worksheet"},{"sheet":"Chart5","index":7,"reason":"not_a_worksheet"},{"sheet":"Chart6","index":8,"reason":"not_a_worksheet"},{"sheet":"Chart7","index":9,"reason":"not_a_worksheet"}],"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":"User Input","index":0,"n_rows":188,"n_cols":32,"rows_kept":188,"cut":false,"hidden":false,"merged":[[3,4,3,6],[4,4,4,6],[5,4,5,6],[6,4,6,6],[161,2,163,2],[161,3,163,3],[161,4,163,4],[161,5,163,5],[9,31,25,31],[27,31,28,31],[48,30,48,31],[161,6,163,6],[49,30,50,30],[48,26,50,29],[49,31,50,31],[7,31,8,31],[6,15,7,15],[6,9,7,13],[6,14,7,14],[6,18,7,22],[7,30,8,30],[6,23,7,23],[7,26,8,29]]}
["Study Area",null,null,null,null,null,null,null,null,"#Jobs & Earnings (by NAICS )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Stock - Number of Dwelling Units by Value"]
["Local Research",null,null,null,null,null,null,null,null,"LED Industry Focus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County Assessor"]
["Link to Data Source",null,null,null,null,null,null,null,null,"Link to Data Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Link to Data Source"]
["Study Area (City name)",null,null,null,"Test City",null,null,null,null,"Geography",null,{"$f":"$E$7","v":"Test County"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geography",null,{"$f":"E4","v":"Test City"}]
["Analyst Name",null,null,null,"Analyst",null,null,null,null,"Data Year",null,2007,null,null,null,null,null,null,"Average earnings for these jobs is estimaated",null,null,null,null,null,null,null,"Data Year",null,2007]
["Study Date",null,null,null,"2011-10-01",null,null,null,null,"Link to NAICS Code info",null,null,null,null,null,null,null,null,"based on local research"]
["County Name",null,null,null,"Test County",null,null,null,null,"NAICS Number & Name",null,null,null,null,"# Primary Jobs","Avg Earnings (per month)",null,null,"Other Job Catagories",null,null,null,null,"Avg Earnings (per year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Housing Stock (\" & YEAR(E6) &\")\"","v":"Housing Stock (2011)"},null,null,null,"# Dwelling Units","Data Source"]
["HUD Median Income",null,null,null,null,null,null,null,null,"All NAICS subsectors",null,null,null,null,141719,3199,null,null,"Local Government and Emergency Response Workers"]
["HUD User",null,null,null,null,null,null,null,1,"722 Food Services and Drinking Places",null,null,null,null,9994,1192,null,null,"Police Officer",null,null,null,null,47084,null,null,"Single Family (market value)",null,null,null,null,"Assessor's Office"]
["Link to Data Source",null,null,null,null,null,null,null,2,"238 Specialty Trade Contractors",null,null,null,null,8927,3080,null,1,"Fire Fighter or EMT",null,null,null,null,51008,null,1,{"$f":"Summary!G6","v":68000},null,null,null,39]
["Geography",null,null,null,null,null,{"$f":"$E$7","v":"Test County"},null,3,"541 Professional, Scientific, and Technical Services",null,null,null,null,11171,4285,null,2,"Public Works (wastewater worker)",null,null,null,null,42449,null,2,{"$f":"Summary!G7","v":123000},null,null,null,1230]
["Data Year",null,null,null,null,null,2009,null,4,"561 Administrative and Support Services",null,null,null,null,9060,2575,null,3,"Local Government Staff - Administrator",null,null,null,null,98000,null,3,{"$f":"Summary!G8","v":151000},null,null,null,6813]
["Median Income",null,null,null,null,null,62900,null,5,"621 Ambulatory Health Care Services",null,null,null,null,6899,3757,null,4,"Local Government Staff - Executive",null,null,null,null,79000,null,4,{"$f":"Summary!G9","v":205000},null,null,null,31034]
[null,null,null,null,null,null,null,null,6,"452 General Merchandise Stores",null,null,null,null,4280,1771,null,5,"Local Government Staff - Clerical",null,null,null,null,36904,null,5,{"$f":"Summary!G10","v":260000},null,null,null,24938]
[null,null,null,null,null,null,null,null,7,"339 Miscellaneous Manufacturing",null,null,null,null,819,3161,null,6,null,null,null,null,null,null,null,6,{"$f":"Summary!G11","v":315000},null,null,null,12460]
["Mortgage and Shelter Cost Assumptions",null,null,null,null,null,null,null,8,"236 Construction of Buildings",null,null,null,null,1957,3095,null,null,"Basic Local Employment",null,null,null,null,null,null,7,{"$f":"\"Greater than \" &TEXT(AA16,\"$0,0\")","v":"Greater than $315,000"},null,null,null,20035]
["Local Research",null,null,null,null,null,null,null,9,"623 Nursing and Residential Care Facilities",null,null,null,null,3466,1993,null,null,"Teacher (public school, entry level)",null,null,null,null,26950]
["Link to Data Source",null,null,null,null,null,null,null,10,"336 Transportation Equipment Manufacturing",null,null,null,null,459,3419,null,1,"Social Worker",null,null,null,null,32860,null,null,"Multi Family (market value)"]
["Homeowners Insurance per Month",null,null,null,null,null,80,null,11,"445 Food and Bevarage Stores",null,null,null,null,3486,1752,null,2,"Nurse (LPN)",null,null,null,null,28740,null,1,{"$f":"Summary!H6","v":25000},null,null,null,162]
["Real Estate Tax Rate (% of market value)",null,null,null,null,null,7.4999999999999997E-3,null,12,"441 Motor Vehicle and Parts Dealers",null,null,null,null,2465,2975,null,3,"Retail (general merchandise)",null,null,null,null,15550,null,2,{"$f":"Summary!H7","v":80000},null,null,null,663]
["Mortgage Ins (% of principal)",null,null,null,null,null,6.6E-3,null,13,"522 Credit Intermediation and Related Activies",null,null,null,null,2630,3619,null,4,"Housekeeping",null,null,null,null,16720,null,3,{"$f":"Summary!H8","v":107000},null,null,null,857]
["Condo Fee (per month)",null,null,null,null,null,200,null,14,"332 Fabricated Metal Product Manufacturing",null,null,null,null,2196,3856,null,5,"Food Service (restaurant)",null,null,null,null,20020,null,4,{"$f":"Summary!H9","v":162000},null,null,null,7794]
["Down Payment",null,null,null,null,null,0.1,null,15,"713 Amusement, Gambling, and Recreation Industries",null,null,null,null,1184,1417,null,6,"Mid-Level Manager (private sector)",null,null,null,null,46120,null,5,{"$f":"Summary!H10","v":217000},null,null,null,6659]
["Mortgage Rate",null,null,null,null,null,4.5999999999999999E-2,null,16,"484 Truck Transprortation",null,null,null,null,660,3423,null,7,"Agricultural Worker (farming)",null,null,null,null,32350,null,6,{"$f":"Summary!H11","v":272000},null,null,null,2022]
["Mortgage Term (years)",null,null,null,null,null,30,null,17,"493 Warehousing and Storage",null,null,null,null,281,2685,null,8,"Construction Worker",null,null,null,null,20920,null,7,{"$f":"\"Greater than \" &TEXT(AA25,\"$0,0\")","v":"Greater than $272,000"},null,null,null,1027]
["Shelter Cost % of Gross income",null,null,null,null,null,0.3,null,18,"622 Hospitals",null,null,null,null,5262,3303]
[null,null,null,null,null,null,null,null,19,"423 Merchant Wholesalers, Durable Goods",null,null,null,null,2504,3989,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market","Subsidized","Local Research"]
[null,null,null,null,null,null,null,null,20,"811 Repair and Maintenance",null,null,null,null,1679,2472,null,null,null,null,null,null,null,null,null,null,"Rental Units",null,null,null,790]
["Number of Jobs per Worker",null,null,null,null,null,null,null,21,"237 Heavy and Civil Engineering Construction",null,null,null,null,1410,3957]
["LED On The Map",null,null,null,null,null,null,null,22,"444 Building Material and Garden Equipment and Supplies Dealers",null,null,null,null,1676,2694]
["Link to Data Source",null,null,null,null,null,null,null,23,"424 Merchant Wholesalers, nondurable Goods",null,null,null,null,2657,4596,null,null,null,null,null,null,null,null,null,null,"Total"]
["Geography",null,null,null,null,null,{"$f":"$E$7","v":"Test County"},null,24,"812 Personal and Laundry Services",null,null,null,null,1418,1445,null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"'Reg2'!I24:I30","v":484.32150170648464}]
["Data Year",null,null,null,null,null,2008,null,25,"624 Social Assistance",null,null,null,null,2056,1589,null,null,null,null,null,null,null,null,null,null,2,null,null,null,2041.6170648464163]
["All Jobs",null,null,null,null,null,50238,null,26,"551 Management of Companies and Enterprises",null,null,null,null,1668,2970,null,null,null,null,null,null,null,null,null,null,3,null,null,null,7725.3808873720136]
["All Primary Jobs",null,null,null,null,null,46125,null,27,"488 Support Activities for Transportation",null,null,null,null,175,3110,null,null,null,null,null,null,null,null,null,null,4,null,null,null,38907.593174061432]
["Jobs per Worker",null,null,null,null,null,{"$f":"G35/G36","v":1.0891707317073172},null,28,"448 Clothing and Clothing Accessories Stores",null,null,null,null,1926,1413,null,null,null,null,null,null,null,null,null,null,5,null,null,null,31651.598976109213]
[null,null,null,null,null,null,null,null,29,"311 Food Manufacturing",null,null,null,null,2852,3279,null,null,null,null,null,null,null,null,null,null,6,null,null,null,14521.473037542662]
[null,null,null,null,null,null,null,null,30,"451 Sporting Goods, Hobby, Book, and Music Stores",null,null,null,null,1736,1650,null,null,null,null,null,null,null,null,null,null,7,null,null,null,21191.015358361776]
["Workers per Household",null,null,null,null,null,null,null,31,"447 Gasoline Stations",null,null,null,null,1240,1574,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(AE33:AE39)","v":116523}]
["2000 Census - Summary File 3",null,null,null,null,null,null,null,32,"531 Real Estate",null,null,null,null,1367,4062]
["Link to Data Source",null,null,null,null,null,null,null,33,"611 Educational Services",null,null,null,null,10823,4100]
["Geography",null,null,null,null,null,{"$f":"$E$7","v":"Test County"},null,34,"524 Insurance Carriers and Related Activities",null,null,null,null,1133,3550,null,null,null,null,null,null,null,null,null,null,"Housing Stock Growth Rates (estimate)"]
["Workers 16+",null,null,null,null,"sf3 - P8",77275,null,35,"453 Miscellaneous Store Retailers",null,null,null,null,1005,1786,null,null,null,null,null,null,null,null,null,null,"County Assessor"]
["Adjustment - % Workers 21+",null,null,null,null,null,{"$f":"G67","v":0.86143957162320262},null,36,"446 Health and Personal Care Stores",null,null,null,null,897,2801,null,null,null,null,null,null,null,null,null,null,"Link to Data Source"]
["Workers 21+",null,null,null,null,null,{"$f":"G44*G45","v":66567.74289718298},null,37,"326 Plastics and Rubber Products Manufacturing",null,null,null,null,247,2634,null,null,null,null,null,null,null,null,null,null,"Geography",null,{"$f":"G55","v":"Test County"}]
["Number of Households",null,null,null,null,"sf3 - H16",30275,null,38,"325 Chemical Manufacturing",null,null,null,null,2042,4146,null,null,null,null,null,null,null,null,null,null,"Data Year",null,2007]
["Workers per Household",null,null,null,null,null,{"$f":"G46/G47","v":2.1987693772810233},null,39,"492 Couriers and Messengers",null,null,null,null,299,3217]
["Jobs per Household",null,null,null,null,null,{"$f":"G48*G37","v":2.3948352515088143},null,40,"337 Furniture and Related Product Manufacturing",null,null,null,null,903,2946,null,null,null,null,null,null,null,null,null,null,"Housing Stock Growth \nEstimated average annual % increase in the number of dwelling units",null,null,null,{"$f":"\"Avg. Ann. Increase (%)\"","v":"Avg. Ann. Increase (%)"}]
[null,null,null,null,null,null,null,null,41,"511 Publishing Industries (except Internet)",null,null,null,null,3598,6013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT('Reg2'!G5,\"00\")&\" to \" &TEXT('Reg2'!H5,\"00\")","v":"2010 to 2015"},{"$f":"TEXT('Reg2'!H5,\"00\")&\" to \" &TEXT('Reg2'!I5,\"00\")","v":"2015 to 2020"}]
[null,null,null,null,null,null,null,null,42,"323 Printing and Related Support Activities",null,null,null,null,1107,3105]
["Estimated Workers 21+",null,null,null,null,null,null,null,43,"314 Textile Product Mills",null,null,null,null,152,3070]
["2000 Census - Summary File 3",null,null,null,null,null,null,null,44,"425 Wholesale Electonic Market and Agents and Brokers",null,null,null,null,458,5879,null,null,null,null,null,null,null,null,null,null,"Single Family",null,"Multi Family"]
["Link to Data Source",null,null,null,null,null,null,null,45,"721 Accomodations",null,null,null,null,1089,1504,null,null,null,null,null,null,null,null,null,null,{"$f":"AA11","v":68000},null,{"$f":"AA20","v":25000},null,0.02,0.02]
["Geography",null,null,null,null,null,{"$f":"$E$7","v":"Test County"},null,46,"532 Rental and Leasing Services",null,null,null,null,519,2441,null,null,null,null,null,null,null,null,null,null,123000,null,80000,null,0.02,0.02]
["Population",null,null,null,null,"sf3-p1",105258,null,47,"442 Furniture and Home Furnishings Stores",null,null,null,null,724,2388,null,null,null,null,null,null,null,null,null,null,151000,null,107000,null,0.02,0.02]
["Population by Age",null,null,"sf3-p8","Male","Female","Total",null,48,"327 Nonmetallic Mineral Product Manufacturing",null,null,null,null,1616,4441,null,null,null,null,null,null,null,null,null,null,205000,null,162000,null,0.02,0.02]
[16,null,null,null,742,600,{"$f":"SUM(E58:F58)","v":1342},null,49,"443 Electronics and Appliance Stores",null,null,null,null,729,3055,null,null,null,null,null,null,null,null,null,null,260000,null,217000,null,0.02,0.02]
[17,null,null,null,620,649,{"$f":"SUM(E59:F59)","v":1269},null,50,"562 Waste Management and Remediation Services",null,null,null,null,131,3295,null,null,null,null,null,null,null,null,null,null,315000,null,272000,null,0.02,0.02]
[18,null,null,null,1624,2701,{"$f":"SUM(E60:F60)","v":4325},null,51,"111 Crop Production",null,null,null,null,532,2038,null,null,null,null,null,null,null,null,null,null,"Greater than $315,000",null,"Greater than $272,000",null,0.02,0.02]
[19,null,null,null,2538,4693,{"$f":"SUM(E61:F61)","v":7231},null,52,"518 Data Processing, Hosting and Related Services",null,null,null,null,1410,5244]
[20,null,null,null,891,4808,{"$f":"SUM(E62:F62)","v":5699},null,53,"322 Paper Manufacturing",null,null,null,null,563,2091,null,null,null,null,null,null,null,null,null,null,"Rental Units - Market Rate"]
["Total (16 to 20)",null,null,null,null,null,{"$f":"SUM(G58:G62)","v":19866},null,54,"333 Machinery Manufacturing",null,null,null,null,758,4320,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!I6","v":471.75},null,null,null,0.02,0.02]
["Share (16 to 20) of Total",null,null,null,null,null,{"$f":"G63/G56","v":0.18873624807615574},null,55,"454 Nonstore Retailers",null,null,null,null,1509,3573,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!I7","v":786.25},null,null,null,0.02,0.02]
["Workers 16+ % of Total",null,null,null,null,null,{"$f":"G44/G56","v":0.73414847327519051},null,56,"334 Computer and Electronic Product Manufacturing",null,null,null,null,2491,5107,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!I8","v":943.5},null,null,null,0.02,0.02]
["Estimated Workers 16 to 20",null,null,null,null,null,{"$f":"G64*G65","v":0.13856042837679736},null,57,"314 Textile Product Mills",null,null,null,null,152,3070,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!I9","v":1258},null,null,null,0.02,0.02]
["Estimated Workers 21+ - Share of Total Workers",null,null,null,null,null,{"$f":"1-G66","v":0.86143957162320262},null,58,"523 Securities, Commodity Contracts, and other Financial Investments and Related Activities",null,null,null,null,349,7071,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!I10","v":1572.5},null,null,null,0.02,0.02]
[null,null,null,null,null,null,null,null,59,"512 Motion Picture and Sound Recording Industries",null,null,null,null,509,1709,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!I11","v":1887},null,null,null,0.02,0.02]
[null,null,null,null,null,null,null,null,60,"221 Utilities",null,null,null,null,311,6241,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Greater than \" &TEXT(AA68,\"$0,0\")","v":"Greater than $1,887"},null,null,null,0.02,0.02]
["Non-primary Job - Earnings (per month per job)",null,null,null,null,null,null,null,61,"711 Performing Arts, Spectator Sports, and Related Industries",null,null,null,null,134,2397]
["QWI Online",null,null,null,null,null,null,null,62,"321 Wood Product Manufacturing",null,null,null,null,349,2545,null,null,null,null,null,null,null,null,null,null,"Rental Units - Subsidized"]
["Link to Data Source",null,null,null,null,null,null,null,63,"112 Animal Production",null,null,null,null,232,2731,null,null,null,null,null,null,null,null,null,null,{"$f":"AA63","v":471.75},null,null,null,0.02,0.02]
["Relative Earnings per Worker",null,null,null,null,null,null,null,64,"115 Support Activities for Agriculture and Forest",null,null,null,null,127,2252,null,null,null,null,null,null,null,null,null,null,{"$f":"AA64","v":786.25},null,null,null,0.02,0.02]
["Geography",null,null,null,null,null,{"$f":"$E$7","v":"Test County"},null,65,"315 Apparel Manufacturing",null,null,null,null,114,1433,null,null,null,null,null,null,null,null,null,null,943.5,null,null,null,0.02,0.02]
["Data Year/Q",null,null,null,null,null,"2009 - 2",null,66,"331 Primary Metal Manufacturing",null,null,null,null,923,3518,null,null,null,null,null,null,null,null,null,null,1258,null,null,null,0.02,0.02]
["Male - Average Monthly Earnings",null,null,null,null,null,3949,null,67,"335 Electrical Equipment, Appliance, and Component Manuf",null,null,null,null,260,4223,null,null,null,null,null,null,null,null,null,null,1572.5,null,null,null,0.02,0.02]
["Female - Average Monthly Earnings",null,null,null,null,null,2221,null,68,"485 Transit and Ground Passenger Transportation",null,null,null,null,225,1868,null,null,null,null,null,null,null,null,null,null,1887,null,null,null,0.02,0.02]
[null,null,null,null,null,null,null,null,69,"515 Broadcasting (except internet)",null,null,null,null,123,4150,null,null,null,null,null,null,null,null,null,null,"Greater than $1,887",null,null,null,0.02,0.02]
[null,null,null,null,null,null,null,null,70,"517 Teleconnumications",null,null,null,null,1080,3899]
["Estimated Household \"Other\" Income",null,null,null,null,null,null,null,71,"519 Other Information Services",null,null,null,null,1329,4262]
["Local Research",null,null,null,null,null,null,null,72,"712 Museums, Historical Sites, and Similar Institutions",null,null,null,null,432,2611]
["Link to Data Source",null,null,null,null,null,null,null,73,"813 Religious, Grantmaking, Civic, Professional and Similar Organizations",null,null,null,null,523,3080]
["Disposable income in addition to wages",null,null,null,null,null,0.02,null,74,"914 Private Households",null,null,null,null,412,603]
[null,null,null,null,null,null,null,null,75]
[null,null,null,null,null,null,null,null,76]
[{"$f":"\"Number of Households (\"&YEAR(E6) & \", or as available)\"","v":"Number of Households (2011, or as available)"},null,null,null,null,null,null,null,77]
["Geography",null,null,null,null,null,{"$f":"$E$7","v":"Test County"},null,78]
["Household Size (persons per DU)",null,null,null,"Link to Data Source",null,3.64,null,79]
["Geography (study area)",null,null,null,null,null,{"$f":"E4","v":"Test City"},null,80]
["Population (number of persons)",null,null,null,"Link to Data Source",null,113984,null,81]
["Geography (study area)",null,null,null,null,null,{"$f":"E4","v":"Test City"},null,82]
["# Households",null,null,null,null,null,{"$f":"G90/G88","v":31314.285714285714},null,83]
[null,null,null,null,null,null,null,null,84]
[null,null,null,null,null,null,null,null,85]
[{"$f":"\"Future Number of Households (+5 and +10 years)\"","v":"Future Number of Households (+5 and +10 years)"},null,null,null,null,null,null,null,86,null,null,null,"`"]
["Governor's Office of Planning and Budget, \"Household projections by area\"",null,null,null,null,null,null,null,87]
["Link to Data Source",null,null,null,null,null,null,null,88]
["Geography",null,null,null,null,null,{"$f":"$E$7","v":"Test County"},null,89]
[{"$f":"\"Number of Households - \" & YEAR($E$6)","v":"Number of Households - 2011"},null,null,null,null,null,158203]
[{"$f":"\"Number of Households - \" & YEAR($E$6)+5 & \" (and AARC)\"","v":"Number of Households - 2016 (and AARC)"},null,null,null,null,{"$f":"NOMINAL(G100/G99-1,5)/5","v":3.5338503537902577E-2},188203]
[{"$f":"\"Number of Households - \" & YEAR($E$6)+10& \" (and AARC)\"","v":"Number of Households - 2021 (and AARC)"},null,null,null,null,{"$f":"NOMINAL(G100/G99-1,5)/5","v":3.5338503537902577E-2},220036]
[]
[]
["Number of Households by Income"]
["Utah State Tax Comission Data Summary"]
["Link to Data Source "]
["Geography",null,null,null,null,null,{"$f":"E4","v":"Test City"}]
["Data Year",null,null,null,null,null,{"$f":"'#Households by Income Group'!F1","v":2010}]
["Number of Households by Income Group"]
[{"$f":"'Reg2'!W12","v":"Up to $18,870"},null,null,null,null,null,10508]
[{"$f":"'Reg2'!W13","v":"Between $18,870 and $31,450"},null,null,null,null,null,5512]
[{"$f":"'Reg2'!W14","v":"Between $31,450 and $37,740"},null,null,null,null,null,2054]
[{"$f":"'Reg2'!W15","v":"Between $37,740 and $50,320"},null,null,null,null,null,2952]
[{"$f":"'Reg2'!W16","v":"Between $50,320 and $62,900 (median)"},null,null,null,null,null,2025]
[{"$f":"'Reg2'!W17","v":"Between $62,900 and $75,480"},null,null,null,null,null,1464]
[{"$f":"'Reg2'!W18","v":"More than $75,480"},null,null,null,null,null,4785]
[]
[]
["HUD Median Rent (includes utilities)"]
["HUD User"]
["Link to Data Source"]
["Geography",null,null,null,null,null,{"$f":"$E$7","v":"Test County"}]
["Data Year",null,null,null,null,null,2010]
["Median Rent (50th percentile)",null,null,null,null,null,735]
["# bedrooms",null,null,null,null,null,2]
[]
[]
["Median Unit Price - Single and Multi Family"]
["Link to Data Source"]
["Single Family Price",null,null,null,null,null,149950]
["Number of Bedrooms",null,null,null,null,null,2]
["Web Data Acquisition Date",null,null,null,null,null,"2010-07-21"]
[]
["Multi Family"]
["Number of Bedrooms",null,null,null,null,null,2]
[{"$f":"A132","v":"Web Data Acquisition Date"},null,null,null,null,null,"2010-07-21"]
[]
[]
["Graphs - Summary2"]
[{"$f":"\"Trend in Rent - \"&'User Input'!E7&\" - \"&\" HUD 50th percentile - \"&'User Input'!G125 & \" bedroom\"","v":"Trend in Rent - Test County -  HUD 50th percentile - 2 bedroom"}]
["HUD User"]
["Link to Data Source"]
["Geography",null,null,null,null,null,{"$f":"'User Input'!E7","v":"Test County"}]
[null,null,null,null,null,"Year","Rent"]
[null,null,null,null,null,2001,598]
[null,null,null,null,null,2002,618]
[null,null,null,null,null,2003,638]
[null,null,null,null,null,2004,648]
[null,null,null,null,null,2005,663]
[null,null,null,null,null,2006,685]
[null,null,null,null,null,2007,709]
[null,null,null,null,null,2008,701]
[null,null,null,null,null,2009,704]
[null,null,null,null,null,2010,735]
[]
[]
["Trend in Vacancy and Home Ownwership Rate, and Personal Income"]
["St. Louis Federal Reserve Bank"]
["Link to Dtat Source"]
["Geography",null,"State"]
[]
[null,null,"Year","Home Vacancy Rate","Rental Vacancy Rate","Home Own Rate","Per Capita Personal Oncome"]
[]
[]
[]
[null,null,1990,1.9E-2,0.15,0.70699999999999996,15000]
[null,null,1991,1.7000000000000001E-2,0.15,0.7,15500]
[null,null,1992,1.0999999999999999E-2,0.15,0.69099999999999995,16000]
[null,null,1993,0.01,0.16,0.68799999999999994,16500]
[null,null,1994,1.2999999999999999E-2,0.08,0.69,17000]
[null,null,1995,1.2E-2,0.12,0.72,18000]
[null,null,1996,0.01,0.13900000000000001,0.72199999999999998,19800]
[null,null,1997,0.02,0.14099999999999999,0.72499999999999998,21500]
[null,null,1998,1.6E-2,0.14499999999999999,0.73499999999999999,22500]
[null,null,1999,1.7500000000000002E-2,8.7999999999999995E-2,0.745,22500]
[null,null,2000,1.7500000000000002E-2,7.8E-2,0.72699999999999998,23750]
[null,null,2001,0.02,7.0000000000000007E-2,0.72399999999999998,2480]
[null,null,2002,1.9E-2,6.5000000000000002E-2,0.72799999999999998,25000]
[null,null,2003,2.75E-2,8.1000000000000003E-2,0.73099999999999998,25900]
[null,null,2004,1.9E-2,8.7999999999999995E-2,0.749,25800]
[null,null,2005,1.6E-2,7.0000000000000007E-2,0.73899999999999999,27500]
[null,null,2006,2.1000000000000001E-2,5.8000000000000003E-2,0.73499999999999999,29000]
[null,null,2007,0.02,5.5E-2,0.748,31800]
[null,null,2008,0.02,7.3999999999999996E-2,0.76200000000000001,31900]
[null,null,2009,1.9E-2,8.3000000000000004E-2,0.74099999999999999,31900]
[null,null,2010]
[]
["MODEL ESTIMATING NOTES"]

{"sheet":"Data Links","index":1,"n_rows":140,"n_cols":16,"rows_kept":140,"cut":false,"hidden":false,"merged":[[0,0,0,8],[0,9,0,16],[36,1,38,11],[20,1,21,7]]}
["Data Source Name",null,null,null,null,null,null,null,null,"Web Link"]
[]
["Study Area"]
[null,"Name of the City for which the analysis is undertaken.  County name is the name"]
[null,"of the county.  Much of the data used for this analysis is derived from county-level information"]
[null,"(in many cases, the only data source available), so you will see the county name repeated, for"]
[null,"reference, in other areas of the data input page."]
[]
["HUD Median Income by County ",null,null,null,null,null,null,null,null,"http://www.huduser.org/portal/datasets/il/index_il2010.html"]
[null,"Median income by County and a description of median income calculation methodology."]
[]
["Mortgage and Shelter Cost Assumptions"]
[null,"Mortgage assumptions are estimated by the analyst based on local conditions. "]
[null,"Telephone research and interviews with housing market participants (realtors,"]
[null,"mortgage brokers, etc.) is the typical approach.  Shelter Cost % of Income refers to"]
[null,"the share of gross household income devoted to housing (earnings plus any other"]
[null,"disposable income, here estimated to be about 2% of earnings).  Shelter cost equal"]
[null,"to no more than 30% of income is a common guideline. "]
[]
["Number of Jobs per Worker"]
[null,"\"LED on the Map.\"  The interface is a guided, and well documented.  To start, enter the name of the study area in search box on left side,.  When the map appears click 'perform analysis on selection area'.  Select \"Work\", \"Area Profile\", and \"Primary Jobs\". ",null,null,null,null,null,null,null,"http://onthemap.ces.census.gov/"]
[]
[null,"You may choose to use an estimate in the range of  1.05 to 1.15."]
[]
[]
["Workers per Household and Estimated Workers 21+ - Census 2000 - SF3",null,null,null,null,null,null,null,null,null,null,null,null,null,"US Census Bureau Local Employment Dynamics (LED) - Data tools"]
[null,"At the Census Bureau Gateway, select the tab Labeled \"Census 2000.\"  Then select Summary File 3, and click on \"Detailed Tables.\"",null,null,null,null,null,null,null,null,null,null,null,null,"Select \"Industry Focus\""]
[null,null,"http://factfinder.census.gov/servlet/DatasetMainPageServlet?_program=DEC&_submenuId=&_lang=en&_ts=",null,null,null,null,null,null,null,null,null,null,null,"Use the following as parameters for this query:"]
[null,"Table numbers needed to complete this section of the model are shown adjacent to user input cells on the User Input page of this model.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,"List the top 100 industries"]
[null,null,"This Census data is used to estimate the average number of workers and number",null,null,null,null,null,null,null,null,null,null,null,null,"Ranking Indicator = \"rank by employment\""]
[null,null,"of jobs per household.  The basic assumption is that there is one primary job, and",null,null,null,null,null,null,null,null,null,null,null,null,"Include in report = \"employment\" & \"average monthly earnings for all workers\""]
[null,null,"slightly more than one non-primary job per household.  (As can be seen from the",null,null,null,null,null,null,null,null,null,null,null,null,"Age & Sex = \"14-99\" and \"Male & Female\""]
[null,null,"analysis, number of jobs per worker and number of workers per household is, on",null,null,null,null,null,null,null,null,null,null,null,null,"Geography = \"Utah\""]
[null,null,"average, greater than one.)  Workers less",null,null,null,null,null,null,null,null,null,null,null,null,"Entity = \"County\""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Industry Level = \"Industries\""]
["QWI Online",null,null,null,null,null,null,null,null,"http://lehd.did.census.gov/led/datatools/qwi-online.html",null,null,null,null,null,"Industry Sector = \"All Sectors\""]
[null,"Select \"Access QWI Online\".  On the next screen select \"Utah.\"  Select the most recent year for which data is available, select  Q4, and \"Age Group \"14 - 99.\"  Geography Grouping is \"County.\"  Select your county.  Industry is \"All NAICS Sectors.\"  Ownership is \"All (1 - 5).\"  Run this report two times - first, select \"Sex\" as male.  Then run the report again for Female.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Select County name"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click \"View Report\""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copy the data to the user input section \"# Jobs & Earnings"]
[null,null,"This dataset defines average monthly earnings by county, for male and female workers.  Average"]
[null,null,"non-primary earnings are here estimated to be the average rate for female workers,"]
[]
["Estimated Household \"Other\" Income"]
[null,"Some households have sources of income other than wages.  This parameter is an"]
[null,"estimate of that other income, as a percent of wages, made under the assumption that"]
[null,"this added income is likely to be spent and is ongoing In the absence of other data, a"]
[null,"baseline modeling assumption could be 4% – which is an appropriately conservative"]
[null,"estimate for most households"]
[]
["Household Size and Number of Households by County",null,null,null,null,null,null,null,null,"http://www.governor.utah.gov/dea/projections.html"]
[null,"Governor's Office of Planning and Budget, Baseline Projections"]
[null,"select - \"Household projections by area\""]
[]
["US Census Sub County Population Estimates",null,null,null,null,null,null,null,"http://www.census.gov/popest/cities/SUB-EST2006-states.html"]
[null,"US Census Bureau"]
[null,"Click on \"Utah\".  Save page as \"text\".  Open in Excel and save as"]
[null,"excel workbook"]
[]
["# Households by Income - Utah State Tax Commission Summary Data",null,null,null,null,null,null,null,null,"Data Source"]
[null,"Contact Name:",null,"Tom Williams"]
[null,"Data source link (model page)"]
[null,"Data summary must be updated periodically, by Tax"]
[null,"Commission personnel"]
[]
["HUD Median Rent (50th percentile) by County",null,null,null,null,null,null,null,null,"http://www.huduser.org/datasets/50per.html"]
[null,"Select rent for # bedrooms, as appropriate for your analysis - 2 bedroom is typical if"]
[null,"average household size is , for example, 3.4"]
[]
["Median Single Family & Multi Family Listing Price",null,null,null,null,null,null,null,null,"http://www.realtor.com"]
[null,"Realtor.com is a potential source for median price information. Check with"]
[null,"them as to use of data for research purposes. Go to the site.  Select city and"]
[null,"state.  (The data is available for cities only. Do this selection process"]
[null,"multiple times, so as to include all cities, if your study area is a county."]
[null,"cities.)  Select single family or multi-family, number of bedrooms, and then"]
[null,"\"view as list\".  Make a list of the all the prices shown.  Use the Excel"]
[null,"\"Median\" function to calculate median price"]
[]
["Trend in Vacancy and Home Ownership Rate, and Personal Income",null,null,null,null,null,null,null,null,"http://alfred.stlouisfed.org/categories"]
[null,null,"Statewide trends reported by the economic research"]
[null,null,"department of the St. Louis Fed."]
[]
["Number of Jobs and Earnings",null,null,null,null,null,null,null,null,"http://lehd.did.census.gov/led/datatools/datatools.html"]
[null,"US Census Bureau Local Employment Dynamics (LED) - Data tools"]
[null,"Select \"Industry Focus\""]
[null,"Use the following as parameters for this query:"]
[null,null,"List the top 100 industries"]
[null,null,"Ranking Indicator = \"rank by employment\""]
[null,null,"Include in report = \"employment\" & \"average monthly earnings for all workers\""]
[null,null,"Age & Sex = \"14-99\" and \"Male & Female\""]
[null,null,"Geography = \"Utah\""]
[null,null,"Entity = \"County\""]
[null,null,"Select Industry Level = \"Industries\""]
[null,null,"Industry Sector = \"All Sectors\""]
[null,null,"Select County name"]
[null,"Click \"View Report\""]
[null,"Copy the data to the user input section \"# Jobs & Earnings"]
[]
["Housing Stock - Number of Units by Value",null,null,null,null,null,null,null,null,"Sample Data Request form for County Assessor"]
[null,"Single Family & Multi Family",null,null,null,null,null,null,null,"Assessor & Assoc. of Governments Contact Info"]
[null,null,"Number of dwelling units by value is obtained from the County Assessor's office, and may also"]
[null,null,"may be available through your local AOG office (Association of Governments office). A sample"]
[null,null,"data request form is included as part of this model.  Use this form with assessor's office staff to"]
[null,null,"request a count of\nsingle-family, and all other residential units, by value category (value categories"]
[null,null,"for your study area are shown in the sample data request form). "]
[]
[null,"Rental Units"]
[null,null,"You may be able to obtain account of total rental units, from the city or county clerk,"]
[null,null,"from business licenses.  (Rental units by the monthly rent is estimated based on the"]
[null,null,"income profile for the study area.)"]
[]
[]
["Housing Stock Growth Rate"]
[null,"Building permit history and projections as may be available from the local building official, are a"]
[null,"preferred means of estimating the trend in the residential growth rate. The objective is to define an"]
[null,"annual average percentage increase for owner units (single family and multifamily), market rate, and "]
[null,"subsidized rentals."]
[]
[null,"These residential growth rates are compared in the model, against average population growth"]
[null,"(from Household Size and Number of Households by County, above) to estimate the potential"]
[null,"affordability trend in the study area."]
[]
[null,"Growth rate projection is not necessary for the model to function.  It is optional.  The model will"]
[null,"show the current net affordable housing supply without the need to research and project growth"]
[null,"rates.  To complete the analysis without growth projection, set the growth rate cells to 0% if no"]
[null,"projection will be made."]
[]
["Population",null,null,null,null,null,null,null,null,"http://www.governor.utah.gov/dea/projections.html"]
[]
["Other Useful Data Sets"]
[null,"BLS Consumer Expenditure Survey",null,null,null,null,null,null,null,"http://www.bls.gov/cex/"]
[null,"HUD Data Sets",null,null,null,null,null,null,null,"http://www.huduser.org/datasets/pdrdatas.html"]
[null,"USPS Vacancy Data",null,null,null,null,null,null,null,"http://www.huduser.org/datasets/usps.html"]
[null,"HUD Fair Market Rents",null,null,null,null,null,null,null,"http://www.huduser.org/datasets/fmr.html"]
[null,"Section 8 income limits",null,null,null,null,null,null,null,"http://www.huduser.org/DATASETS/il/il07/index.html"]
[null,"Fed housing report and state rental vacancy rate",null,null,null,null,null,null,null,"http://alfred.stlouisfed.org/source?soid=19"]
[]
[null,"Economic & Labor Market Information",null,null,null,null,null,null,null,"http://jobs.utah.gov/opencms/wi"]
[null,"2002 NAICS Code List (text)",null,null,null,null,null,null,null,"http://www.census.gov/epcd/naics02/naicod02.txt"]
[null,"2002 NAICS Code List",null,null,null,null,null,null,null,"http://www.census.gov/epcd/naics02/naicod02.htm"]
[null,"NAICS Tables",null,null,null,null,null,null,null,"http://www.census.gov/epcd/naics02/"]

{"sheet":"Summary","index":4,"n_rows":132,"n_cols":20,"rows_kept":132,"cut":false,"hidden":false,"merged":[[2,19,3,19],[2,18,3,18],[0,14,0,19],[1,16,1,17],[1,18,1,19],[1,14,1,15],[2,17,3,17],[2,14,3,14],[2,16,3,16],[2,15,3,15],[2,6,2,7],[0,0,3,5],[15,0,19,4],[0,10,3,10],[2,8,3,8],[0,6,1,8],[17,8,19,8],[0,9,3,9],[15,5,15,11],[0,11,1,13],[17,13,19,13],[15,12,16,14],[2,11,3,11],[2,12,3,12],[2,13,3,13],[17,14,19,14],[17,16,19,16],[15,15,15,18],[16,15,16,16],[17,17,19,17],[17,18,19,18],[17,15,19,15],[16,17,16,18],[16,10,19,10],[16,11,19,11],[17,12,19,12],[16,5,16,6],[16,7,16,8],[17,7,19,7],[17,6,19,6],[17,5,19,5],[16,9,19,9]]}
[{"$f":"\"Affordable Housing Supply & Affordability Gap by HUD AMI - \"& 'User Input'!E4 &\" (\"&TEXT('User Input'!E6,\"MMM, YYY\") &\")\"","v":"Affordable Housing Supply & Affordability Gap by HUD AMI - Test City (Oct, 2011)"},null,null,null,null,null,"Affordable Shelter Cost",null,null,{"$f":"\"Number of Households (\"&TEXT( 'User Input'!$E$6,\"yyyy\") &\")\"","v":"Number of Households (2011)"},{"$f":"\"Number of DU (\"&TEXT( 'User Input'!$E$6,\"yyyy\") &\")\"","v":"Number of DU (2011)"},"Affordable Housing Supply",null,null,"Price \"Gap\""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owned Unit (single family)",null,"Owned Unit (multi family)",null,{"$f":"\"Rental (\"& 'User Input'!G125 & \" bedroom)\"","v":"Rental (2 bedroom)"}]
[null,null,null,null,null,null,"Owned",null,"Rent",null,null,{"$f":"\"Current (\" & YEAR('User Input'!E6) & \")\"","v":"Current (2011)"},{"$f":"\"5 Years (\"&YEAR('User Input'!E6)+5&\")\"","v":"5 Years (2016)"},{"$f":"\"10 Years (\"&YEAR('User Input'!E6)+10&\")\"","v":"10 Years (2021)"},"Median Price","\"Gap\"",{"$f":"O3","v":"Median Price"},{"$f":"P3","v":"\"Gap\""},"Median Rent",{"$f":"R3","v":"\"Gap\""}]
[null,null,null,null,null,null,"Single Family","Multi Family"]
[]
[{"$f":"Reg!A4:A10","v":"30% of Median"},null,{"$f":"'Reg2'!W12","v":"Up to $18,870"},null,null,null,{"$f":"Reg!T4:T9","v":68000},{"$f":"Reg!W4:W9","v":25000},{"$f":"Reg!H4:H9","v":471.75},{"$f":"'User Input'!G110:G116/SUM('User Input'!G110:G116)*'User Input'!G92","v":11230.392979034617},{"$f":"'Reg2'!I24:I30","v":484.32150170648464},{"$f":"'Reg2'!S24","v":-10746.071477328132},{"$f":"'Reg2'!T24","v":-12825.279850293313},{"$f":"'Reg2'!U24","v":-15303.080450112095},{"$f":"'User Input'!$G$130","v":149950},{"$f":"MIN($G6-O6,0)","v":-81950},{"$f":"'User Input'!$G$134","v":0},{"$f":"MIN($H6-Q6,0)","v":0},{"$f":"'User Input'!$G$124","v":735},{"$f":"MIN(I6-S6,0)","v":-263.25}]
["50% of Median",null,{"$f":"'Reg2'!W13","v":"Between $18,870 and $31,450"},null,null,null,123000,80000,786.25,5890.933203315456,2041.6170648464163,{"$f":"'Reg2'!S25","v":-3849.3161384690397},{"$f":"'Reg2'!T25","v":-4753.919358694633},{"$f":"'Reg2'!U25","v":-5848.2408589970419},{"$f":"'User Input'!$G$130","v":149950},-26950,{"$f":"'User Input'!$G$134","v":0},0,{"$f":"'User Input'!$G$124","v":735},0]
["60% of Median",null,{"$f":"'Reg2'!W14","v":"Between $31,450 and $37,740"},null,null,null,151000,107000,943.5,2195.2062408581178,7725.3808873720136,{"$f":"'Reg2'!S26","v":5530.1746465138958},{"$f":"'Reg2'!T26","v":5917.9620189731204},{"$f":"'Reg2'!U26","v":6310.4985863233633},{"$f":"'User Input'!$G$130","v":149950},0,{"$f":"'User Input'!$G$134","v":0},0,{"$f":"'User Input'!$G$124","v":735},0]
["80% of Median",null,{"$f":"'Reg2'!W15","v":"Between $37,740 and $50,320"},null,null,null,205000,162000,1258,3154.9410043881035,38907.593174061432,{"$f":"'Reg2'!S27","v":35752.652169673325},{"$f":"'Reg2'!T27","v":39203.914950935265},{"$f":"'Reg2'!U27","v":42963.206482892594},{"$f":"'User Input'!$G$130","v":149950},0,{"$f":"'User Input'!$G$134","v":0},0,{"$f":"'User Input'!$G$124","v":735},0]
["MEDIAN",null,{"$f":"'Reg2'!W16","v":"Between $50,320 and $62,900 (median)"},null,null,null,260000,217000,1572.5,2164.2125792296442,31651.598976109213,{"$f":"'Reg2'!S28","v":29487.38639687957},{"$f":"'Reg2'!T28","v":32371.311086772221},{"$f":"'Reg2'!U28","v":35520.287747265298},{"$f":"'User Input'!$G$130","v":149950},0,{"$f":"'User Input'!$G$134","v":0},0,{"$f":"'User Input'!$G$124","v":735},0]
["120% of Median",null,{"$f":"'Reg2'!W17","v":"Between $62,900 and $75,480"},null,null,null,315000,272000,1887,1564.6455387615797,14521.473037542662,{"$f":"'Reg2'!S29","v":12956.827498781084},{"$f":"'Reg2'!T29","v":14171.53068772635},{"$f":"'Reg2'!U29","v":15487.278489091761},{"$f":"'User Input'!$G$130","v":149950},0,{"$f":"'User Input'!$G$134","v":0},0,{"$f":"'User Input'!$G$124","v":735},0]
["More than 120%",null,{"$f":"'Reg2'!W18","v":"More than $75,480"},null,null,null,null,null,null,5113.9541686981956,21191.015358361776,{"$f":"'Reg2'!S30","v":16077.06118966358},{"$f":"'Reg2'!T30","v":17312.881087603728},{"$f":"'Reg2'!U30","v":18594.364308910444}]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J12)","v":31314.28571428571},{"$f":"SUM(K6:K12)","v":116523},{"$f":"SUM(L6:L12)","v":85208.71428571429},{"$f":"IF('Reg2'!N36,\"\",SUM(M6:M12))","v":91398.400623022739},{"$f":"IF('Reg2'!N48,\"\",SUM(N6:N12))","v":97724.314305374312}]
[]
[]
[{"$f":"\"Housing Affordability Gap by Job Type - \" & 'User Input'!E4&\" (\"&TEXT('User Input'!E6,\"MMM, YYY\") &\")\"","v":"Housing Affordability Gap by Job Type - Test City (Oct, 2011)"},null,null,null,null,"Household Income",null,null,null,null,null,null,{"$f":"G1","v":"Affordable Shelter Cost"},null,null,{"$f":"O1","v":"Price \"Gap\""}]
[null,null,null,null,null,"Primary Job",null,"Non-Primary Jobs",null,"Total Earnings","Other Disposable  Income\n(% of total)","Total Income\n(per year)",null,null,null,{"$f":"O2","v":"Owned Unit (single family)"},null,{"$f":"S2","v":"Rental (2 bedroom)"}]
[null,null,null,null,null,"# Jobs\n(% of total)","Earnings\n(per year)","# Jobs\n(per household)",{"$f":"G18","v":"Earnings\n(per year)"},null,null,null,"Rent","Own\n(single family)","Own\n(multi family)",{"$f":"O3","v":"Median Price"},{"$f":"P3","v":"\"Gap\""},{"$f":"S3","v":"Median Rent"},{"$f":"T3","v":"\"Gap\""}]
[]
[]
[]
["Local Government and Emergency Response Workers"]
[null,{"$f":"'User Input'!S10","v":"Police Officer"},null,null,null,null,{"$f":"'User Input'!X10","v":47084},{"$f":"IF(ISNUMBER(G23),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G23),'User Input'!$G$77*12*H23,\"\")","v":37175.149123212919},{"$f":"IF(ISNUMBER(G23),SUM(I23,G23),\"\")","v":84259.149123212919},{"$f":"IF(ISNUMBER(G23),'User Input'!$G$83,\"\")","v":0.02},{"$f":"IF(ISNUMBER(G23),J23/(1-K23),\"\")","v":85978.723595115225},{"$f":"IF(ISNUMBER(G23),Reg!H13,\"\")","v":1177.0999999999999},{"$f":"IF(ISNUMBER(G23),Reg!T13,\"\")","v":191000},{"$f":"IF(ISNUMBER(G23),Reg!W13,\"\")","v":148000},{"$f":"IF(ISNUMBER(G23),'User Input'!$G$130,\"\")","v":149950},{"$f":"IF(ISNUMBER(G23),MIN(0,N23-P23),\"\")","v":0},{"$f":"IF(ISNUMBER(G23),'User Input'!$G$124,\"\")","v":735},{"$f":"IF(ISNUMBER(G23),MIN(M23-R23,0),\"\")","v":0}]
[null,{"$f":"'User Input'!S11","v":"Fire Fighter or EMT"},null,null,null,null,{"$f":"'User Input'!X11","v":51008},{"$f":"IF(ISNUMBER(G24),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G24),'User Input'!$G$77*12*H24,\"\")","v":37175.149123212919},88183.149123212919,{"$f":"IF(ISNUMBER(G24),'User Input'!$G$83,\"\")","v":0.02},89982.805227768287,{"$f":"IF(ISNUMBER(G24),Reg!H14,\"\")","v":1275.2},{"$f":"IF(ISNUMBER(G24),Reg!T14,\"\")","v":208000},{"$f":"IF(ISNUMBER(G24),Reg!W14,\"\")","v":165000},{"$f":"IF(ISNUMBER(G24),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G24),'User Input'!$G$124,\"\")","v":735},0]
[null,{"$f":"'User Input'!S12","v":"Public Works (wastewater worker)"},null,null,null,null,{"$f":"'User Input'!X12","v":42449},{"$f":"IF(ISNUMBER(G25),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G25),'User Input'!$G$77*12*H25,\"\")","v":37175.149123212919},79624.149123212919,{"$f":"IF(ISNUMBER(G25),'User Input'!$G$83,\"\")","v":0.02},81249.131758380536,{"$f":"IF(ISNUMBER(G25),Reg!H15,\"\")","v":1061.2249999999999},{"$f":"IF(ISNUMBER(G25),Reg!T15,\"\")","v":171000},{"$f":"IF(ISNUMBER(G25),Reg!W15,\"\")","v":128000},{"$f":"IF(ISNUMBER(G25),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G25),'User Input'!$G$124,\"\")","v":735},0]
[null,{"$f":"'User Input'!S13","v":"Local Government Staff - Administrator"},null,null,null,null,{"$f":"'User Input'!X13","v":98000},{"$f":"IF(ISNUMBER(G26),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G26),'User Input'!$G$77*12*H26,\"\")","v":37175.149123212919},135175.1491232129,{"$f":"IF(ISNUMBER(G26),'User Input'!$G$83,\"\")","v":0.02},137933.82563593154,{"$f":"IF(ISNUMBER(G26),Reg!H16,\"\")","v":2450},{"$f":"IF(ISNUMBER(G26),Reg!T16,\"\")","v":413000},{"$f":"IF(ISNUMBER(G26),Reg!W16,\"\")","v":370000},{"$f":"IF(ISNUMBER(G26),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G26),'User Input'!$G$124,\"\")","v":735},0]
[null,{"$f":"'User Input'!S14","v":"Local Government Staff - Executive"},null,null,null,null,{"$f":"'User Input'!X14","v":79000},{"$f":"IF(ISNUMBER(G27),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G27),'User Input'!$G$77*12*H27,\"\")","v":37175.149123212919},116175.14912321292,{"$f":"IF(ISNUMBER(G27),'User Input'!$G$83,\"\")","v":0.02},118546.07053389074,{"$f":"IF(ISNUMBER(G27),Reg!H17,\"\")","v":1975},{"$f":"IF(ISNUMBER(G27),Reg!T17,\"\")","v":330000},{"$f":"IF(ISNUMBER(G27),Reg!W17,\"\")","v":287000},{"$f":"IF(ISNUMBER(G27),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G27),'User Input'!$G$124,\"\")","v":735},0]
[null,{"$f":"'User Input'!S15","v":"Local Government Staff - Clerical"},null,null,null,null,{"$f":"'User Input'!X15","v":36904},{"$f":"IF(ISNUMBER(G28),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G28),'User Input'!$G$77*12*H28,\"\")","v":37175.149123212919},74079.149123212919,{"$f":"IF(ISNUMBER(G28),'User Input'!$G$83,\"\")","v":0.02},75590.968493074412,{"$f":"IF(ISNUMBER(G28),Reg!H18,\"\")","v":922.59999999999991},{"$f":"IF(ISNUMBER(G28),Reg!T18,\"\")","v":147000},{"$f":"IF(ISNUMBER(G28),Reg!W18,\"\")","v":104000},{"$f":"IF(ISNUMBER(G28),'User Input'!$G$130,\"\")","v":149950},-2950,{"$f":"IF(ISNUMBER(G28),'User Input'!$G$124,\"\")","v":735},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(G29),Reg!H19,\"\")","v":""},{"$f":"IF(ISNUMBER(G29),Reg!T19,\"\")","v":""},{"$f":"IF(ISNUMBER(G29),Reg!W19,\"\")","v":""}]
["Basic Local Employment",null,null,null,null,null,null,{"$f":"IF(ISNUMBER(G30),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G30),'User Input'!$G$77*H30,\"\")","v":""},{"$f":"IF(ISNUMBER(G30),SUM(I30,G30),\"\")","v":""},{"$f":"IF(ISNUMBER(G30),'User Input'!$G$83,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G30),Reg!H20,\"\")","v":""},{"$f":"IF(ISNUMBER(G30),Reg!T20,\"\")","v":""},{"$f":"IF(ISNUMBER(G30),Reg!W20,\"\")","v":""},{"$f":"IF(ISNUMBER(I30),#REF!,\"\")","v":""},{"$f":"IF(ISNUMBER(J30),#REF!,\"\")","v":""},{"$f":"IF(ISNUMBER(K30),#REF!,\"\")","v":""},{"$f":"IF(ISNUMBER(#REF!),#REF!,\"\")","v":""}]
[null,{"$f":"'User Input'!S18","v":"Teacher (public school, entry level)"},null,null,null,null,{"$f":"'User Input'!X18","v":26950},{"$f":"IF(ISNUMBER(G31),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G31),'User Input'!$G$77*12*H31,\"\")","v":37175.149123212919},64125.149123212919,{"$f":"IF(ISNUMBER(G31),'User Input'!$G$83,\"\")","v":0.02},{"$f":"IF(ISNUMBER(G31),J31/(1-K31),\"\")","v":65433.825635931549},{"$f":"IF(ISNUMBER(G31),Reg!H21,\"\")","v":673.75},{"$f":"IF(ISNUMBER(G31),Reg!T21,\"\")","v":104000},{"$f":"IF(ISNUMBER(G31),Reg!W21,\"\")","v":60000},{"$f":"IF(ISNUMBER(G31),'User Input'!$G$130,\"\")","v":149950},{"$f":"IF(ISNUMBER(G31),MIN(0,N31-P31),\"\")","v":-45950},{"$f":"IF(ISNUMBER(G31),'User Input'!$G$124,\"\")","v":735},{"$f":"IF(ISNUMBER(G31),MIN(M31-R31,0),\"\")","v":-61.25}]
[null,{"$f":"'User Input'!S19","v":"Social Worker"},null,null,null,null,{"$f":"'User Input'!X19","v":32860},{"$f":"IF(ISNUMBER(G32),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G32),'User Input'!$G$77*12*H32,\"\")","v":37175.149123212919},70035.149123212919,{"$f":"IF(ISNUMBER(G32),'User Input'!$G$83,\"\")","v":0.02},71464.437880829515,{"$f":"IF(ISNUMBER(G32),Reg!H22,\"\")","v":821.5},{"$f":"IF(ISNUMBER(G32),Reg!T22,\"\")","v":129000},{"$f":"IF(ISNUMBER(G32),Reg!W22,\"\")","v":86000},{"$f":"IF(ISNUMBER(G32),'User Input'!$G$130,\"\")","v":149950},-20950,{"$f":"IF(ISNUMBER(G32),'User Input'!$G$124,\"\")","v":735},0]
[null,{"$f":"'User Input'!S20","v":"Nurse (LPN)"},null,null,null,null,{"$f":"'User Input'!X20","v":28740},{"$f":"IF(ISNUMBER(G33),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G33),'User Input'!$G$77*12*H33,\"\")","v":37175.149123212919},65915.149123212919,{"$f":"IF(ISNUMBER(G33),'User Input'!$G$83,\"\")","v":0.02},67260.356248176453,{"$f":"IF(ISNUMBER(G33),Reg!H23,\"\")","v":718.5},{"$f":"IF(ISNUMBER(G33),Reg!T23,\"\")","v":111000},{"$f":"IF(ISNUMBER(G33),Reg!W23,\"\")","v":68000},{"$f":"IF(ISNUMBER(G33),'User Input'!$G$130,\"\")","v":149950},-38950,{"$f":"IF(ISNUMBER(G33),'User Input'!$G$124,\"\")","v":735},-16.5]
[null,{"$f":"'User Input'!S21","v":"Retail (general merchandise)"},null,null,null,null,{"$f":"'User Input'!X21","v":15550},{"$f":"IF(ISNUMBER(G34),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G34),'User Input'!$G$77*12*H34,\"\")","v":37175.149123212919},52725.149123212919,{"$f":"IF(ISNUMBER(G34),'User Input'!$G$83,\"\")","v":0.02},53801.17257470706,{"$f":"IF(ISNUMBER(G34),Reg!H24,\"\")","v":388.75},{"$f":"IF(ISNUMBER(G34),Reg!T24,\"\")","v":54000},{"$f":"IF(ISNUMBER(G34),Reg!W24,\"\")","v":10000},{"$f":"IF(ISNUMBER(G34),'User Input'!$G$130,\"\")","v":149950},-95950,{"$f":"IF(ISNUMBER(G34),'User Input'!$G$124,\"\")","v":735},-346.25]
[null,{"$f":"'User Input'!S22","v":"Housekeeping"},null,null,null,null,{"$f":"'User Input'!X22","v":16720},{"$f":"IF(ISNUMBER(G35),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G35),'User Input'!$G$77*12*H35,\"\")","v":37175.149123212919},53895.149123212919,{"$f":"IF(ISNUMBER(G35),'User Input'!$G$83,\"\")","v":0.02},54995.050125727466,{"$f":"IF(ISNUMBER(G35),Reg!H25,\"\")","v":418},{"$f":"IF(ISNUMBER(G35),Reg!T25,\"\")","v":59000},{"$f":"IF(ISNUMBER(G35),Reg!W25,\"\")","v":16000},{"$f":"IF(ISNUMBER(G35),'User Input'!$G$130,\"\")","v":149950},-90950,{"$f":"IF(ISNUMBER(G35),'User Input'!$G$124,\"\")","v":735},-317]
[null,{"$f":"'User Input'!S23","v":"Food Service (restaurant)"},null,null,null,null,{"$f":"'User Input'!X23","v":20020},{"$f":"IF(ISNUMBER(G36),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G36),'User Input'!$G$77*12*H36,\"\")","v":37175.149123212919},57195.149123212919,{"$f":"IF(ISNUMBER(G36),'User Input'!$G$83,\"\")","v":0.02},58362.397064502977,{"$f":"IF(ISNUMBER(G36),Reg!H26,\"\")","v":500.5},{"$f":"IF(ISNUMBER(G36),Reg!T26,\"\")","v":73000},{"$f":"IF(ISNUMBER(G36),Reg!W26,\"\")","v":30000},{"$f":"IF(ISNUMBER(G36),'User Input'!$G$130,\"\")","v":149950},-76950,{"$f":"IF(ISNUMBER(G36),'User Input'!$G$124,\"\")","v":735},-234.5]
[null,{"$f":"'User Input'!S24","v":"Mid-Level Manager (private sector)"},null,null,null,null,{"$f":"'User Input'!X24","v":46120},{"$f":"IF(ISNUMBER(G37),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G37),'User Input'!$G$77*12*H37,\"\")","v":37175.149123212919},83295.149123212919,{"$f":"IF(ISNUMBER(G37),'User Input'!$G$83,\"\")","v":0.02},84995.050125727474,{"$f":"IF(ISNUMBER(G37),Reg!H27,\"\")","v":1153},{"$f":"IF(ISNUMBER(G37),Reg!T27,\"\")","v":187000},{"$f":"IF(ISNUMBER(G37),Reg!W27,\"\")","v":144000},{"$f":"IF(ISNUMBER(G37),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G37),'User Input'!$G$124,\"\")","v":735},0]
[null,{"$f":"'User Input'!S25","v":"Agricultural Worker (farming)"},null,null,null,null,{"$f":"'User Input'!X25","v":32350},{"$f":"IF(ISNUMBER(G38),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G38),'User Input'!$G$77*12*H38,\"\")","v":37175.149123212919},69525.149123212919,{"$f":"IF(ISNUMBER(G38),'User Input'!$G$83,\"\")","v":0.02},70944.029717564204,{"$f":"IF(ISNUMBER(G38),Reg!H28,\"\")","v":808.75},{"$f":"IF(ISNUMBER(G38),Reg!T28,\"\")","v":127000},{"$f":"IF(ISNUMBER(G38),Reg!W28,\"\")","v":84000},{"$f":"IF(ISNUMBER(G38),'User Input'!$G$130,\"\")","v":149950},-22950,{"$f":"IF(ISNUMBER(G38),'User Input'!$G$124,\"\")","v":735},0]
[null,{"$f":"'User Input'!S26","v":"Construction Worker"},null,null,null,null,{"$f":"'User Input'!X26","v":20920},{"$f":"IF(ISNUMBER(G39),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G39),'User Input'!$G$77*12*H39,\"\")","v":37175.149123212919},58095.149123212919,{"$f":"IF(ISNUMBER(G39),'User Input'!$G$83,\"\")","v":0.02},59280.764411441756,{"$f":"IF(ISNUMBER(G39),Reg!H29,\"\")","v":523},{"$f":"IF(ISNUMBER(G39),Reg!T29,\"\")","v":77000},{"$f":"IF(ISNUMBER(G39),Reg!W29,\"\")","v":34000},{"$f":"IF(ISNUMBER(G39),'User Input'!$G$130,\"\")","v":149950},-72950,{"$f":"IF(ISNUMBER(G39),'User Input'!$G$124,\"\")","v":735},-212]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(G40),Reg!H30,\"\")","v":""},{"$f":"IF(ISNUMBER(G40),Reg!T30,\"\")","v":""},{"$f":"IF(ISNUMBER(G40),Reg!W30,\"\")","v":""}]
[{"$f":"\"Jobs by NAICS Code - \"&'User Input'!L4 & \")\"","v":"Jobs by NAICS Code - Test County)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(G41),Reg!H31,\"\")","v":""},{"$f":"IF(ISNUMBER(G41),Reg!T31,\"\")","v":""},{"$f":"IF(ISNUMBER(G41),Reg!W31,\"\")","v":""}]
["Link to NAICS Code info",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(G42),Reg!H32,\"\")","v":""},{"$f":"IF(ISNUMBER(G42),Reg!T32,\"\")","v":""},{"$f":"IF(ISNUMBER(G42),Reg!W32,\"\")","v":""}]
[1,{"$f":"IF(ISNUMBER(G43),'User Input'!J9,\"\")","v":"All NAICS subsectors"},null,null,null,{"$f":"IF(ISNUMBER('User Input'!$O$9:$O$98),'User Input'!O9:O98/SUM('User Input'!O9:O98),\"\")","v":0.4997179105635442},{"$f":"IF(ISNUMBER('User Input'!$P$9:$P$98),'User Input'!$P$9:$P$98*12,\"\")","v":38388},{"$f":"IF(ISNUMBER(G43),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G43),'User Input'!$G$77*12*H43,\"\")","v":37175.149123212919},{"$f":"IF(ISNUMBER(G43),SUM(I43,G43),\"\")","v":75563.149123212919},{"$f":"IF(ISNUMBER(G43),'User Input'!$G$83,\"\")","v":0.02},{"$f":"IF(ISNUMBER(G43),J43/(1-K43),\"\")","v":77105.254207360122},{"$f":"IF(ISNUMBER(G43),Reg!H31,\"\")","v":1927.631355184003},{"$f":"IF(ISNUMBER(G43),Reg!T31,\"\")","v":322000},{"$f":"IF(ISNUMBER(G43),Reg!W31,\"\")","v":279000},{"$f":"IF(ISNUMBER(G43),'User Input'!$G$130,\"\")","v":149950},{"$f":"IF(ISNUMBER(G43),MIN(0,N43-P43),\"\")","v":0},{"$f":"IF(ISNUMBER(G43),'User Input'!$G$124,\"\")","v":735},{"$f":"IF(ISNUMBER(G43),MIN(M43-R43,0),\"\")","v":0}]
[2,{"$f":"IF(ISNUMBER(G44),'User Input'!J10,\"\")","v":"722 Food Services and Drinking Places"},null,null,null,3.5240022849244351E-2,14304,{"$f":"IF(ISNUMBER(G44),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G44),'User Input'!$G$77*12*H44,\"\")","v":37175.149123212919},51479.149123212919,{"$f":"IF(ISNUMBER(G44),'User Input'!$G$83,\"\")","v":0.02},52529.744003278487,{"$f":"IF(ISNUMBER(G44),Reg!H32,\"\")","v":1313.2436000819621},{"$f":"IF(ISNUMBER(G44),Reg!T32,\"\")","v":215000},{"$f":"IF(ISNUMBER(G44),Reg!W32,\"\")","v":172000},{"$f":"IF(ISNUMBER(G44),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G44),'User Input'!$G$124,\"\")","v":735},0]
[3,{"$f":"IF(ISNUMBER(G45),'User Input'!J11,\"\")","v":"238 Specialty Trade Contractors"},null,null,null,3.147765499051474E-2,36960,{"$f":"IF(ISNUMBER(G45),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G45),'User Input'!$G$77*12*H45,\"\")","v":37175.149123212919},74135.149123212919,{"$f":"IF(ISNUMBER(G45),'User Input'!$G$83,\"\")","v":0.02},75648.111350217267,{"$f":"IF(ISNUMBER(G45),Reg!H33,\"\")","v":1891.2027837554315},{"$f":"IF(ISNUMBER(G45),Reg!T33,\"\")","v":316000},{"$f":"IF(ISNUMBER(G45),Reg!W33,\"\")","v":273000},{"$f":"IF(ISNUMBER(G45),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G45),'User Input'!$G$124,\"\")","v":735},0]
[4,{"$f":"IF(ISNUMBER(G46),'User Input'!J12,\"\")","v":"541 Professional, Scientific, and Technical Services"},null,null,null,3.9390263683100731E-2,51420,{"$f":"IF(ISNUMBER(G46),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G46),'User Input'!$G$77*12*H46,\"\")","v":37175.149123212919},88595.149123212919,{"$f":"IF(ISNUMBER(G46),'User Input'!$G$83,\"\")","v":0.02},90403.213391033598,{"$f":"IF(ISNUMBER(G46),Reg!H34,\"\")","v":2260.0803347758397},{"$f":"IF(ISNUMBER(G46),Reg!T34,\"\")","v":380000},{"$f":"IF(ISNUMBER(G46),Reg!W34,\"\")","v":337000},{"$f":"IF(ISNUMBER(G46),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G46),'User Input'!$G$124,\"\")","v":735},0]
[5,{"$f":"IF(ISNUMBER(G47),'User Input'!J13,\"\")","v":"561 Administrative and Support Services"},null,null,null,3.1946628678622559E-2,30900,{"$f":"IF(ISNUMBER(G47),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G47),'User Input'!$G$77*12*H47,\"\")","v":37175.149123212919},68075.149123212919,{"$f":"IF(ISNUMBER(G47),'User Input'!$G$83,\"\")","v":0.02},69464.437880829515,{"$f":"IF(ISNUMBER(G47),Reg!H35,\"\")","v":1736.6109470207377},{"$f":"IF(ISNUMBER(G47),Reg!T35,\"\")","v":289000},{"$f":"IF(ISNUMBER(G47),Reg!W35,\"\")","v":246000},{"$f":"IF(ISNUMBER(G47),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G47),'User Input'!$G$124,\"\")","v":735},0]
[6,{"$f":"IF(ISNUMBER(G48),'User Input'!J14,\"\")","v":"621 Ambulatory Health Care Services"},null,null,null,2.4326687776359494E-2,45084,{"$f":"IF(ISNUMBER(G48),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G48),'User Input'!$G$77*12*H48,\"\")","v":37175.149123212919},82259.149123212919,{"$f":"IF(ISNUMBER(G48),'User Input'!$G$83,\"\")","v":0.02},83937.907268584619,{"$f":"IF(ISNUMBER(G48),Reg!H36,\"\")","v":2098.4476817146156},{"$f":"IF(ISNUMBER(G48),Reg!T36,\"\")","v":352000},{"$f":"IF(ISNUMBER(G48),Reg!W36,\"\")","v":309000},{"$f":"IF(ISNUMBER(G48),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G48),'User Input'!$G$124,\"\")","v":735},0]
[7,{"$f":"IF(ISNUMBER(G49),'User Input'!J15,\"\")","v":"452 General Merchandise Stores"},null,null,null,1.5091784850386815E-2,21252,{"$f":"IF(ISNUMBER(G49),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G49),'User Input'!$G$77*12*H49,\"\")","v":37175.149123212919},58427.149123212919,{"$f":"IF(ISNUMBER(G49),'User Input'!$G$83,\"\")","v":0.02},59619.539921645839,{"$f":"IF(ISNUMBER(G49),Reg!H37,\"\")","v":1490.4884980411459},{"$f":"IF(ISNUMBER(G49),Reg!T37,\"\")","v":246000},{"$f":"IF(ISNUMBER(G49),Reg!W37,\"\")","v":203000},{"$f":"IF(ISNUMBER(G49),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G49),'User Input'!$G$124,\"\")","v":735},0]
[8,{"$f":"IF(ISNUMBER(G50),'User Input'!J16,\"\")","v":"339 Miscellaneous Manufacturing"},null,null,null,2.8878906057165426E-3,37932,{"$f":"IF(ISNUMBER(G50),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G50),'User Input'!$G$77*12*H50,\"\")","v":37175.149123212919},75107.149123212919,{"$f":"IF(ISNUMBER(G50),'User Input'!$G$83,\"\")","v":0.02},76639.948084911142,{"$f":"IF(ISNUMBER(G50),Reg!H38,\"\")","v":1915.9987021227787},{"$f":"IF(ISNUMBER(G50),Reg!T38,\"\")","v":320000},{"$f":"IF(ISNUMBER(G50),Reg!W38,\"\")","v":277000},{"$f":"IF(ISNUMBER(G50),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G50),'User Input'!$G$124,\"\")","v":735},0]
[9,{"$f":"IF(ISNUMBER(G51),'User Input'!J17,\"\")","v":"236 Construction of Buildings"},null,null,null,6.9006128393007005E-3,37140,{"$f":"IF(ISNUMBER(G51),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G51),'User Input'!$G$77*12*H51,\"\")","v":37175.149123212919},74315.149123212919,{"$f":"IF(ISNUMBER(G51),'User Input'!$G$83,\"\")","v":0.02},75831.784819605018,{"$f":"IF(ISNUMBER(G51),Reg!H39,\"\")","v":1895.7946204901255},{"$f":"IF(ISNUMBER(G51),Reg!T39,\"\")","v":317000},{"$f":"IF(ISNUMBER(G51),Reg!W39,\"\")","v":273000},{"$f":"IF(ISNUMBER(G51),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G51),'User Input'!$G$124,\"\")","v":735},0]
[10,{"$f":"IF(ISNUMBER(G52),'User Input'!J18,\"\")","v":"623 Nursing and Residential Care Facilities"},null,null,null,1.2221524834448763E-2,23916,{"$f":"IF(ISNUMBER(G52),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G52),'User Input'!$G$77*12*H52,\"\")","v":37175.149123212919},61091.149123212919,{"$f":"IF(ISNUMBER(G52),'User Input'!$G$83,\"\")","v":0.02},62337.907268584611,{"$f":"IF(ISNUMBER(G52),Reg!H40,\"\")","v":1558.4476817146151},{"$f":"IF(ISNUMBER(G52),Reg!T40,\"\")","v":258000},{"$f":"IF(ISNUMBER(G52),Reg!W40,\"\")","v":214000},{"$f":"IF(ISNUMBER(G52),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G52),'User Input'!$G$124,\"\")","v":735},0]
[11,{"$f":"IF(ISNUMBER(G53),'User Input'!J19,\"\")","v":"336 Transportation Equipment Manufacturing"},null,null,null,1.6184881416653151E-3,41028,{"$f":"IF(ISNUMBER(G53),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G53),'User Input'!$G$77*12*H53,\"\")","v":37175.149123212919},78203.149123212919,{"$f":"IF(ISNUMBER(G53),'User Input'!$G$83,\"\")","v":0.02},79799.131758380536,{"$f":"IF(ISNUMBER(G53),Reg!H41,\"\")","v":1994.9782939595134},{"$f":"IF(ISNUMBER(G53),Reg!T41,\"\")","v":334000},{"$f":"IF(ISNUMBER(G53),Reg!W41,\"\")","v":291000},{"$f":"IF(ISNUMBER(G53),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G53),'User Input'!$G$124,\"\")","v":735},0]
[12,{"$f":"IF(ISNUMBER(G54),'User Input'!J20,\"\")","v":"445 Food and Bevarage Stores"},null,null,null,1.2292047193562718E-2,21024,{"$f":"IF(ISNUMBER(G54),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G54),'User Input'!$G$77*12*H54,\"\")","v":37175.149123212919},58199.149123212919,{"$f":"IF(ISNUMBER(G54),'User Input'!$G$83,\"\")","v":0.02},59386.886860421349,{"$f":"IF(ISNUMBER(G54),Reg!H42,\"\")","v":1484.6721715105339},{"$f":"IF(ISNUMBER(G54),Reg!T42,\"\")","v":245000},{"$f":"IF(ISNUMBER(G54),Reg!W42,\"\")","v":202000},{"$f":"IF(ISNUMBER(G54),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G54),'User Input'!$G$124,\"\")","v":735},0]
[13,{"$f":"IF(ISNUMBER(G55),'User Input'!J21,\"\")","v":"441 Motor Vehicle and Parts Dealers"},null,null,null,8.6918807607952106E-3,35700,{"$f":"IF(ISNUMBER(G55),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G55),'User Input'!$G$77*12*H55,\"\")","v":37175.149123212919},72875.149123212919,{"$f":"IF(ISNUMBER(G55),'User Input'!$G$83,\"\")","v":0.02},74362.397064502977,{"$f":"IF(ISNUMBER(G55),Reg!H43,\"\")","v":1859.0599266125744},{"$f":"IF(ISNUMBER(G55),Reg!T43,\"\")","v":310000},{"$f":"IF(ISNUMBER(G55),Reg!W43,\"\")","v":267000},{"$f":"IF(ISNUMBER(G55),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G55),'User Input'!$G$124,\"\")","v":735},0]
[14,{"$f":"IF(ISNUMBER(G56),'User Input'!J22,\"\")","v":"522 Credit Intermediation and Related Activies"},null,null,null,9.2736902234853563E-3,43428,{"$f":"IF(ISNUMBER(G56),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G56),'User Input'!$G$77*12*H56,\"\")","v":37175.149123212919},80603.149123212919,{"$f":"IF(ISNUMBER(G56),'User Input'!$G$83,\"\")","v":0.02},82248.111350217267,{"$f":"IF(ISNUMBER(G56),Reg!H44,\"\")","v":2056.2027837554315},{"$f":"IF(ISNUMBER(G56),Reg!T44,\"\")","v":345000},{"$f":"IF(ISNUMBER(G56),Reg!W44,\"\")","v":301000},{"$f":"IF(ISNUMBER(G56),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G56),'User Input'!$G$124,\"\")","v":735},0]
[15,{"$f":"IF(ISNUMBER(G57),'User Input'!J23,\"\")","v":"332 Fabricated Metal Product Manufacturing"},null,null,null,7.7433550307124876E-3,46272,{"$f":"IF(ISNUMBER(G57),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G57),'User Input'!$G$77*12*H57,\"\")","v":37175.149123212919},83447.149123212919,{"$f":"IF(ISNUMBER(G57),'User Input'!$G$83,\"\")","v":0.02},85150.15216654379,{"$f":"IF(ISNUMBER(G57),Reg!H45,\"\")","v":2128.7538041635949},{"$f":"IF(ISNUMBER(G57),Reg!T45,\"\")","v":357000},{"$f":"IF(ISNUMBER(G57),Reg!W45,\"\")","v":314000},{"$f":"IF(ISNUMBER(G57),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G57),'User Input'!$G$124,\"\")","v":735},0]
[16,{"$f":"IF(ISNUMBER(G58),'User Input'!J24,\"\")","v":"713 Amusement, Gambling, and Recreation Industries"},null,null,null,4.1749236595462593E-3,17004,{"$f":"IF(ISNUMBER(G58),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G58),'User Input'!$G$77*12*H58,\"\")","v":37175.149123212919},54179.149123212919,{"$f":"IF(ISNUMBER(G58),'User Input'!$G$83,\"\")","v":0.02},55284.846044094818,{"$f":"IF(ISNUMBER(G58),Reg!H46,\"\")","v":1382.1211511023703},{"$f":"IF(ISNUMBER(G58),Reg!T46,\"\")","v":227000},{"$f":"IF(ISNUMBER(G58),Reg!W46,\"\")","v":184000},{"$f":"IF(ISNUMBER(G58),'User Input'!$G$130,\"\")","v":149950},0,{"$f":"IF(ISNUMBER(G58),'User Input'!$G$124,\"\")","v":735},0]
[17,{"$f":"IF(ISNUMBER(G59),'User Input'!J25,\"\")","v":"484 Truck Transprortation"},null,null,null,2.3272378507605837E-3,41076,{"$f":"IF(ISNUMBER(G59),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G59),'User Input'!$G$77*12*H59,\"\")","v":37175.149123212919},78251.149123212919,{"$f":"IF(ISNUMBER(G59),'User Input'!$G$83,\"\")","v":0.02},79848.111350217267,{"$f":"IF(ISNUMBER(G59),Reg!H47,\"\")","v":1996.2027837554315},{"$f":"IF(ISNUMBER(G59),Reg!T47,\"\")","v":334000},{"$f":"IF(ISNUMBER(G59),Reg!W47,\"\")","v":291000},{"$f":"IF(ISNUMBER(G59),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G59),'User Input'!$G$124,\"\")","v":735},0]
[18,{"$f":"IF(ISNUMBER(G60),'User Input'!J26,\"\")","v":"493 Warehousing and Storage"},null,null,null,9.9083914555109687E-4,32220,{"$f":"IF(ISNUMBER(G60),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G60),'User Input'!$G$77*12*H60,\"\")","v":37175.149123212919},69395.149123212919,{"$f":"IF(ISNUMBER(G60),'User Input'!$G$83,\"\")","v":0.02},70811.376656339708,{"$f":"IF(ISNUMBER(G60),Reg!H48,\"\")","v":1770.2844164084927},{"$f":"IF(ISNUMBER(G60),Reg!T48,\"\")","v":295000},{"$f":"IF(ISNUMBER(G60),Reg!W48,\"\")","v":251000},{"$f":"IF(ISNUMBER(G60),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G60),'User Input'!$G$124,\"\")","v":735},0]
[19,{"$f":"IF(ISNUMBER(G61),'User Input'!J27,\"\")","v":"622 Hospitals"},null,null,null,1.8554432682882108E-2,39636,{"$f":"IF(ISNUMBER(G61),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G61),'User Input'!$G$77*12*H61,\"\")","v":37175.149123212919},76811.149123212919,{"$f":"IF(ISNUMBER(G61),'User Input'!$G$83,\"\")","v":0.02},78378.723595115225,{"$f":"IF(ISNUMBER(G61),Reg!H49,\"\")","v":1959.4680898778806},{"$f":"IF(ISNUMBER(G61),Reg!T49,\"\")","v":328000},{"$f":"IF(ISNUMBER(G61),Reg!W49,\"\")","v":284000},{"$f":"IF(ISNUMBER(G61),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G61),'User Input'!$G$124,\"\")","v":735},0]
[20,{"$f":"IF(ISNUMBER(G62),'User Input'!J28,\"\")","v":"423 Merchant Wholesalers, Durable Goods"},null,null,null,8.8293993610674259E-3,47868,{"$f":"IF(ISNUMBER(G62),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G62),'User Input'!$G$77*12*H62,\"\")","v":37175.149123212919},85043.149123212919,{"$f":"IF(ISNUMBER(G62),'User Input'!$G$83,\"\")","v":0.02},86778.723595115225,{"$f":"IF(ISNUMBER(G62),Reg!H50,\"\")","v":2169.4680898778806},{"$f":"IF(ISNUMBER(G62),Reg!T50,\"\")","v":364000},{"$f":"IF(ISNUMBER(G62),Reg!W50,\"\")","v":321000},{"$f":"IF(ISNUMBER(G62),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G62),'User Input'!$G$124,\"\")","v":735},0]
[21,{"$f":"IF(ISNUMBER(G63),'User Input'!J29,\"\")","v":"811 Repair and Maintenance"},null,null,null,5.9203520476166973E-3,29664,{"$f":"IF(ISNUMBER(G63),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G63),'User Input'!$G$77*12*H63,\"\")","v":37175.149123212919},66839.149123212919,{"$f":"IF(ISNUMBER(G63),'User Input'!$G$83,\"\")","v":0.02},68203.213391033598,{"$f":"IF(ISNUMBER(G63),Reg!H51,\"\")","v":1705.0803347758399},{"$f":"IF(ISNUMBER(G63),Reg!T51,\"\")","v":283000},{"$f":"IF(ISNUMBER(G63),Reg!W51,\"\")","v":240000},{"$f":"IF(ISNUMBER(G63),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G63),'User Input'!$G$124,\"\")","v":735},0]
[22,{"$f":"IF(ISNUMBER(G64),'User Input'!J30,\"\")","v":"237 Heavy and Civil Engineering Construction"},null,null,null,4.9718263175339743E-3,47484,{"$f":"IF(ISNUMBER(G64),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G64),'User Input'!$G$77*12*H64,\"\")","v":37175.149123212919},84659.149123212919,{"$f":"IF(ISNUMBER(G64),'User Input'!$G$83,\"\")","v":0.02},86386.886860421349,{"$f":"IF(ISNUMBER(G64),Reg!H52,\"\")","v":2159.6721715105336},{"$f":"IF(ISNUMBER(G64),Reg!T52,\"\")","v":363000},{"$f":"IF(ISNUMBER(G64),Reg!W52,\"\")","v":319000},{"$f":"IF(ISNUMBER(G64),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G64),'User Input'!$G$124,\"\")","v":735},0]
[23,{"$f":"IF(ISNUMBER(G65),'User Input'!J31,\"\")","v":"444 Building Material and Garden Equipment and Supplies Dealers"},null,null,null,5.909773693749603E-3,32328,{"$f":"IF(ISNUMBER(G65),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G65),'User Input'!$G$77*12*H65,\"\")","v":37175.149123212919},69503.149123212919,{"$f":"IF(ISNUMBER(G65),'User Input'!$G$83,\"\")","v":0.02},70921.58073797237,{"$f":"IF(ISNUMBER(G65),Reg!H53,\"\")","v":1773.0395184493091},{"$f":"IF(ISNUMBER(G65),Reg!T53,\"\")","v":295000},{"$f":"IF(ISNUMBER(G65),Reg!W53,\"\")","v":252000},{"$f":"IF(ISNUMBER(G65),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G65),'User Input'!$G$124,\"\")","v":735},0]
[24,{"$f":"IF(ISNUMBER(G66),'User Input'!J32,\"\")","v":"424 Merchant Wholesalers, nondurable Goods"},null,null,null,9.3688954082891979E-3,55152,{"$f":"IF(ISNUMBER(G66),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G66),'User Input'!$G$77*12*H66,\"\")","v":37175.149123212919},92327.149123212919,{"$f":"IF(ISNUMBER(G66),'User Input'!$G$83,\"\")","v":0.02},94211.376656339722,{"$f":"IF(ISNUMBER(G66),Reg!H54,\"\")","v":2355.2844164084931},{"$f":"IF(ISNUMBER(G66),Reg!T54,\"\")","v":397000},{"$f":"IF(ISNUMBER(G66),Reg!W54,\"\")","v":353000},{"$f":"IF(ISNUMBER(G66),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G66),'User Input'!$G$124,\"\")","v":735},0]
[25,{"$f":"IF(ISNUMBER(G67),'User Input'!J33,\"\")","v":"812 Personal and Laundry Services"},null,null,null,5.000035261179557E-3,17340,{"$f":"IF(ISNUMBER(G67),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G67),'User Input'!$G$77*12*H67,\"\")","v":37175.149123212919},54515.149123212919,{"$f":"IF(ISNUMBER(G67),'User Input'!$G$83,\"\")","v":0.02},55627.703186951956,{"$f":"IF(ISNUMBER(G67),Reg!H55,\"\")","v":1390.6925796737987},{"$f":"IF(ISNUMBER(G67),Reg!T55,\"\")","v":229000},{"$f":"IF(ISNUMBER(G67),Reg!W55,\"\")","v":185000},{"$f":"IF(ISNUMBER(G67),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G67),'User Input'!$G$124,\"\")","v":735},0]
[26,{"$f":"IF(ISNUMBER(G68),'User Input'!J34,\"\")","v":"624 Social Assistance"},null,null,null,7.2496985169147876E-3,19068,{"$f":"IF(ISNUMBER(G68),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G68),'User Input'!$G$77*12*H68,\"\")","v":37175.149123212919},56243.149123212919,{"$f":"IF(ISNUMBER(G68),'User Input'!$G$83,\"\")","v":0.02},57390.968493074412,{"$f":"IF(ISNUMBER(G68),Reg!H56,\"\")","v":1434.7742123268602},{"$f":"IF(ISNUMBER(G68),Reg!T56,\"\")","v":236000},{"$f":"IF(ISNUMBER(G68),Reg!W56,\"\")","v":193000},{"$f":"IF(ISNUMBER(G68),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G68),'User Input'!$G$124,\"\")","v":735},0]
[27,{"$f":"IF(ISNUMBER(G69),'User Input'!J35,\"\")","v":"551 Management of Companies and Enterprises"},null,null,null,5.8815647501040203E-3,35640,{"$f":"IF(ISNUMBER(G69),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G69),'User Input'!$G$77*12*H69,\"\")","v":37175.149123212919},72815.149123212919,{"$f":"IF(ISNUMBER(G69),'User Input'!$G$83,\"\")","v":0.02},74301.17257470706,{"$f":"IF(ISNUMBER(G69),Reg!H57,\"\")","v":1857.5293143676763},{"$f":"IF(ISNUMBER(G69),Reg!T57,\"\")","v":310000},{"$f":"IF(ISNUMBER(G69),Reg!W57,\"\")","v":267000},{"$f":"IF(ISNUMBER(G69),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G69),'User Input'!$G$124,\"\")","v":735},0]
[28,{"$f":"IF(ISNUMBER(G70),'User Input'!J36,\"\")","v":"488 Support Activities for Transportation"},null,null,null,6.1707064224712446E-4,37320,{"$f":"IF(ISNUMBER(G70),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G70),'User Input'!$G$77*12*H70,\"\")","v":37175.149123212919},74495.149123212919,{"$f":"IF(ISNUMBER(G70),'User Input'!$G$83,\"\")","v":0.02},76015.45828899277,{"$f":"IF(ISNUMBER(G70),Reg!H58,\"\")","v":1900.3864572248192},{"$f":"IF(ISNUMBER(G70),Reg!T58,\"\")","v":317000},{"$f":"IF(ISNUMBER(G70),Reg!W58,\"\")","v":274000},{"$f":"IF(ISNUMBER(G70),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G70),'User Input'!$G$124,\"\")","v":735},0]
[29,{"$f":"IF(ISNUMBER(G71),'User Input'!J37,\"\")","v":"448 Clothing and Clothing Accessories Stores"},null,null,null,6.7913031826740671E-3,16956,{"$f":"IF(ISNUMBER(G71),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G71),'User Input'!$G$77*12*H71,\"\")","v":37175.149123212919},54131.149123212919,{"$f":"IF(ISNUMBER(G71),'User Input'!$G$83,\"\")","v":0.02},55235.86645225808,{"$f":"IF(ISNUMBER(G71),Reg!H59,\"\")","v":1380.896661306452},{"$f":"IF(ISNUMBER(G71),Reg!T59,\"\")","v":227000},{"$f":"IF(ISNUMBER(G71),Reg!W59,\"\")","v":184000},{"$f":"IF(ISNUMBER(G71),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G71),'User Input'!$G$124,\"\")","v":735},0]
[30,{"$f":"IF(ISNUMBER(G72),'User Input'!J38,\"\")","v":"311 Food Manufacturing"},null,null,null,1.005648840965028E-2,39348,{"$f":"IF(ISNUMBER(G72),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G72),'User Input'!$G$77*12*H72,\"\")","v":37175.149123212919},76523.149123212919,{"$f":"IF(ISNUMBER(G72),'User Input'!$G$83,\"\")","v":0.02},78084.846044094811,{"$f":"IF(ISNUMBER(G72),Reg!H60,\"\")","v":1952.1211511023703},{"$f":"IF(ISNUMBER(G72),Reg!T60,\"\")","v":327000},{"$f":"IF(ISNUMBER(G72),Reg!W60,\"\")","v":283000},{"$f":"IF(ISNUMBER(G72),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G72),'User Input'!$G$124,\"\")","v":735},0]
[31,{"$f":"IF(ISNUMBER(G73),'User Input'!J39,\"\")","v":"451 Sporting Goods, Hobby, Book, and Music Stores"},null,null,null,6.1213407710914748E-3,19800,{"$f":"IF(ISNUMBER(G73),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G73),'User Input'!$G$77*12*H73,\"\")","v":37175.149123212919},56975.149123212919,{"$f":"IF(ISNUMBER(G73),'User Input'!$G$83,\"\")","v":0.02},58137.907268584611,{"$f":"IF(ISNUMBER(G73),Reg!H61,\"\")","v":1453.4476817146151},{"$f":"IF(ISNUMBER(G73),Reg!T61,\"\")","v":240000},{"$f":"IF(ISNUMBER(G73),Reg!W61,\"\")","v":196000},{"$f":"IF(ISNUMBER(G73),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G73),'User Input'!$G$124,\"\")","v":735},0]
[32,{"$f":"IF(ISNUMBER(G74),'User Input'!J40,\"\")","v":"447 Gasoline Stations"},null,null,null,4.3723862650653393E-3,18888,{"$f":"IF(ISNUMBER(G74),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G74),'User Input'!$G$77*12*H74,\"\")","v":37175.149123212919},56063.149123212919,{"$f":"IF(ISNUMBER(G74),'User Input'!$G$83,\"\")","v":0.02},57207.295023686653,{"$f":"IF(ISNUMBER(G74),Reg!H62,\"\")","v":1430.1823755921662},{"$f":"IF(ISNUMBER(G74),Reg!T62,\"\")","v":235000},{"$f":"IF(ISNUMBER(G74),Reg!W62,\"\")","v":192000},{"$f":"IF(ISNUMBER(G74),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G74),'User Input'!$G$124,\"\")","v":735},0]
[33,{"$f":"IF(ISNUMBER(G75),'User Input'!J41,\"\")","v":"531 Real Estate"},null,null,null,4.8202032454389664E-3,48744,{"$f":"IF(ISNUMBER(G75),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G75),'User Input'!$G$77*12*H75,\"\")","v":37175.149123212919},85919.149123212919,{"$f":"IF(ISNUMBER(G75),'User Input'!$G$83,\"\")","v":0.02},{"$f":"IF(ISNUMBER(G75),J75/(1-K75),\"\")","v":87672.601146135639},{"$f":"IF(ISNUMBER(G75),Reg!H63,\"\")","v":2191.815028653391},{"$f":"IF(ISNUMBER(G75),Reg!T63,\"\")","v":368000},{"$f":"IF(ISNUMBER(G75),Reg!W63,\"\")","v":325000},{"$f":"IF(ISNUMBER(G75),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G75),'User Input'!$G$124,\"\")","v":735},{"$f":"IF(ISNUMBER(G75),MIN(M75-R75,0),\"\")","v":0}]
[34,{"$f":"IF(ISNUMBER(G76),'User Input'!J42,\"\")","v":"611 Educational Services"},null,null,null,3.8163174634517877E-2,49200,{"$f":"IF(ISNUMBER(G76),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G76),'User Input'!$G$77*12*H76,\"\")","v":37175.149123212919},86375.149123212919,{"$f":"IF(ISNUMBER(G76),'User Input'!$G$83,\"\")","v":0.02},88137.907268584619,{"$f":"IF(ISNUMBER(G76),Reg!H64,\"\")","v":2203.4476817146156},{"$f":"IF(ISNUMBER(G76),Reg!T64,\"\")","v":370000},{"$f":"IF(ISNUMBER(G76),Reg!W64,\"\")","v":327000},{"$f":"IF(ISNUMBER(G76),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G76),'User Input'!$G$124,\"\")","v":735},0]
[35,{"$f":"IF(ISNUMBER(G77),'User Input'!J43,\"\")","v":"524 Insurance Carriers and Related Activities"},null,null,null,3.9950916438056686E-3,42600,{"$f":"IF(ISNUMBER(G77),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G77),'User Input'!$G$77*12*H77,\"\")","v":37175.149123212919},79775.149123212919,{"$f":"IF(ISNUMBER(G77),'User Input'!$G$83,\"\")","v":0.02},81403.213391033598,{"$f":"IF(ISNUMBER(G77),Reg!H65,\"\")","v":2035.0803347758399},{"$f":"IF(ISNUMBER(G77),Reg!T65,\"\")","v":341000},{"$f":"IF(ISNUMBER(G77),Reg!W65,\"\")","v":298000},{"$f":"IF(ISNUMBER(G77),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G77),'User Input'!$G$124,\"\")","v":735},0]
[36,{"$f":"IF(ISNUMBER(G78),'User Input'!J44,\"\")","v":"453 Miscellaneous Store Retailers"},null,null,null,3.5437485454763431E-3,21432,{"$f":"IF(ISNUMBER(G78),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G78),'User Input'!$G$77*12*H78,\"\")","v":37175.149123212919},58607.149123212919,{"$f":"IF(ISNUMBER(G78),'User Input'!$G$83,\"\")","v":0.02},59803.213391033591,{"$f":"IF(ISNUMBER(G78),Reg!H66,\"\")","v":1495.0803347758399},{"$f":"IF(ISNUMBER(G78),Reg!T66,\"\")","v":247000},{"$f":"IF(ISNUMBER(G78),Reg!W66,\"\")","v":203000},{"$f":"IF(ISNUMBER(G78),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G78),'User Input'!$G$124,\"\")","v":735},0]
[37,{"$f":"IF(ISNUMBER(G79),'User Input'!J45,\"\")","v":"446 Health and Personal Care Stores"},null,null,null,3.1629278062609749E-3,33612,{"$f":"IF(ISNUMBER(G79),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G79),'User Input'!$G$77*12*H79,\"\")","v":37175.149123212919},70787.149123212919,{"$f":"IF(ISNUMBER(G79),'User Input'!$G$83,\"\")","v":0.02},72231.784819605018,{"$f":"IF(ISNUMBER(G79),Reg!H67,\"\")","v":1805.7946204901255},{"$f":"IF(ISNUMBER(G79),Reg!T67,\"\")","v":301000},{"$f":"IF(ISNUMBER(G79),Reg!W67,\"\")","v":258000},{"$f":"IF(ISNUMBER(G79),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G79),'User Input'!$G$124,\"\")","v":735},0]
[38,{"$f":"IF(ISNUMBER(G80),'User Input'!J46,\"\")","v":"326 Plastics and Rubber Products Manufacturing"},null,null,null,8.7095113505736993E-4,31608,{"$f":"IF(ISNUMBER(G80),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G80),'User Input'!$G$77*12*H80,\"\")","v":37175.149123212919},68783.149123212919,{"$f":"IF(ISNUMBER(G80),'User Input'!$G$83,\"\")","v":0.02},70186.886860421349,{"$f":"IF(ISNUMBER(G80),Reg!H68,\"\")","v":1754.6721715105339},{"$f":"IF(ISNUMBER(G80),Reg!T68,\"\")","v":292000},{"$f":"IF(ISNUMBER(G80),Reg!W68,\"\")","v":249000},{"$f":"IF(ISNUMBER(G80),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G80),'User Input'!$G$124,\"\")","v":735},0]
[39,{"$f":"IF(ISNUMBER(G81),'User Input'!J47,\"\")","v":"325 Chemical Manufacturing"},null,null,null,7.200332865535018E-3,49752,{"$f":"IF(ISNUMBER(G81),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G81),'User Input'!$G$77*12*H81,\"\")","v":37175.149123212919},86927.149123212919,{"$f":"IF(ISNUMBER(G81),'User Input'!$G$83,\"\")","v":0.02},88701.17257470706,{"$f":"IF(ISNUMBER(G81),Reg!H69,\"\")","v":2217.5293143676763},{"$f":"IF(ISNUMBER(G81),Reg!T69,\"\")","v":373000},{"$f":"IF(ISNUMBER(G81),Reg!W69,\"\")","v":329000},{"$f":"IF(ISNUMBER(G81),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G81),'User Input'!$G$124,\"\")","v":735},0]
[40,{"$f":"IF(ISNUMBER(G82),'User Input'!J48,\"\")","v":"492 Couriers and Messengers"},null,null,null,1.0543092687536585E-3,38604,{"$f":"IF(ISNUMBER(G82),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G82),'User Input'!$G$77*12*H82,\"\")","v":37175.149123212919},75779.149123212919,{"$f":"IF(ISNUMBER(G82),'User Input'!$G$83,\"\")","v":0.02},77325.662370625432,{"$f":"IF(ISNUMBER(G82),Reg!H70,\"\")","v":1933.1415592656358},{"$f":"IF(ISNUMBER(G82),Reg!T70,\"\")","v":323000},{"$f":"IF(ISNUMBER(G82),Reg!W70,\"\")","v":280000},{"$f":"IF(ISNUMBER(G82),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G82),'User Input'!$G$124,\"\")","v":735},0]
[41,{"$f":"IF(ISNUMBER(G83),'User Input'!J49,\"\")","v":"337 Furniture and Related Product Manufacturing"},null,null,null,3.1840845139951622E-3,35352,{"$f":"IF(ISNUMBER(G83),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G83),'User Input'!$G$77*12*H83,\"\")","v":37175.149123212919},72527.149123212919,{"$f":"IF(ISNUMBER(G83),'User Input'!$G$83,\"\")","v":0.02},74007.29502368666,{"$f":"IF(ISNUMBER(G83),Reg!H71,\"\")","v":1850.1823755921666},{"$f":"IF(ISNUMBER(G83),Reg!T71,\"\")","v":309000},{"$f":"IF(ISNUMBER(G83),Reg!W71,\"\")","v":265000},{"$f":"IF(ISNUMBER(G83),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G83),'User Input'!$G$124,\"\")","v":735},0]
[42,{"$f":"IF(ISNUMBER(G84),'User Input'!J50,\"\")","v":"511 Publishing Industries (except Internet)"},null,null,null,1.2686972404600878E-2,72156,{"$f":"IF(ISNUMBER(G84),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G84),'User Input'!$G$77*12*H84,\"\")","v":37175.149123212919},109331.14912321292,{"$f":"IF(ISNUMBER(G84),'User Input'!$G$83,\"\")","v":0.02},111562.39706450298,{"$f":"IF(ISNUMBER(G84),Reg!H72,\"\")","v":2789.0599266125741},{"$f":"IF(ISNUMBER(G84),Reg!T72,\"\")","v":472000},{"$f":"IF(ISNUMBER(G84),Reg!W72,\"\")","v":429000},{"$f":"IF(ISNUMBER(G84),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G84),'User Input'!$G$124,\"\")","v":735},0]
[43,{"$f":"IF(ISNUMBER(G85),'User Input'!J51,\"\")","v":"323 Printing and Related Support Activities"},null,null,null,3.9034125769575245E-3,37260,{"$f":"IF(ISNUMBER(G85),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G85),'User Input'!$G$77*12*H85,\"\")","v":37175.149123212919},74435.149123212919,{"$f":"IF(ISNUMBER(G85),'User Input'!$G$83,\"\")","v":0.02},75954.233799196852,{"$f":"IF(ISNUMBER(G85),Reg!H73,\"\")","v":1898.8558449799211},{"$f":"IF(ISNUMBER(G85),Reg!T73,\"\")","v":317000},{"$f":"IF(ISNUMBER(G85),Reg!W73,\"\")","v":274000},{"$f":"IF(ISNUMBER(G85),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G85),'User Input'!$G$124,\"\")","v":735},0]
[44,{"$f":"IF(ISNUMBER(G86),'User Input'!J52,\"\")","v":"314 Textile Product Mills"},null,null,null,5.3596992926607378E-4,36840,{"$f":"IF(ISNUMBER(G86),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G86),'User Input'!$G$77*12*H86,\"\")","v":37175.149123212919},74015.149123212919,{"$f":"IF(ISNUMBER(G86),'User Input'!$G$83,\"\")","v":0.02},75525.662370625432,{"$f":"IF(ISNUMBER(G86),Reg!H74,\"\")","v":1888.1415592656358},{"$f":"IF(ISNUMBER(G86),Reg!T74,\"\")","v":315000},{"$f":"IF(ISNUMBER(G86),Reg!W74,\"\")","v":272000},{"$f":"IF(ISNUMBER(G86),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G86),'User Input'!$G$124,\"\")","v":735},0]
[45,{"$f":"IF(ISNUMBER(G87),'User Input'!J53,\"\")","v":"425 Wholesale Electonic Market and Agents and Brokers"},null,null,null,1.6149620237096171E-3,70548,{"$f":"IF(ISNUMBER(G87),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G87),'User Input'!$G$77*12*H87,\"\")","v":37175.149123212919},107723.14912321292,{"$f":"IF(ISNUMBER(G87),'User Input'!$G$83,\"\")","v":0.02},109921.58073797237,{"$f":"IF(ISNUMBER(G87),Reg!H75,\"\")","v":2748.0395184493095},{"$f":"IF(ISNUMBER(G87),Reg!T75,\"\")","v":465000},{"$f":"IF(ISNUMBER(G87),Reg!W75,\"\")","v":422000},{"$f":"IF(ISNUMBER(G87),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G87),'User Input'!$G$124,\"\")","v":735},0]
[46,{"$f":"IF(ISNUMBER(G88),'User Input'!J54,\"\")","v":"721 Accomodations"},null,null,null,3.8399424537549631E-3,18048,{"$f":"IF(ISNUMBER(G88),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G88),'User Input'!$G$77*12*H88,\"\")","v":37175.149123212919},55223.149123212919,{"$f":"IF(ISNUMBER(G88),'User Input'!$G$83,\"\")","v":0.02},56350.152166543798,{"$f":"IF(ISNUMBER(G88),Reg!H76,\"\")","v":1408.7538041635951},{"$f":"IF(ISNUMBER(G88),Reg!T76,\"\")","v":232000},{"$f":"IF(ISNUMBER(G88),Reg!W76,\"\")","v":188000},{"$f":"IF(ISNUMBER(G88),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G88),'User Input'!$G$124,\"\")","v":735},0]
[47,{"$f":"IF(ISNUMBER(G89),'User Input'!J55,\"\")","v":"532 Rental and Leasing Services"},null,null,null,1.8300552190071862E-3,29292,{"$f":"IF(ISNUMBER(G89),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G89),'User Input'!$G$77*12*H89,\"\")","v":37175.149123212919},66467.149123212919,{"$f":"IF(ISNUMBER(G89),'User Input'!$G$83,\"\")","v":0.02},67823.621554298894,{"$f":"IF(ISNUMBER(G89),Reg!H77,\"\")","v":1695.5905388574722},{"$f":"IF(ISNUMBER(G89),Reg!T77,\"\")","v":282000},{"$f":"IF(ISNUMBER(G89),Reg!W77,\"\")","v":238000},{"$f":"IF(ISNUMBER(G89),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G89),'User Input'!$G$124,\"\")","v":735},0]
[48,{"$f":"IF(ISNUMBER(G90),'User Input'!J56,\"\")","v":"442 Furniture and Home Furnishings Stores"},null,null,null,2.5529093999252465E-3,28656,{"$f":"IF(ISNUMBER(G90),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G90),'User Input'!$G$77*12*H90,\"\")","v":37175.149123212919},65831.149123212919,{"$f":"IF(ISNUMBER(G90),'User Input'!$G$83,\"\")","v":0.02},67174.641962462163,{"$f":"IF(ISNUMBER(G90),Reg!H78,\"\")","v":1679.3660490615539},{"$f":"IF(ISNUMBER(G90),Reg!T78,\"\")","v":279000},{"$f":"IF(ISNUMBER(G90),Reg!W78,\"\")","v":236000},{"$f":"IF(ISNUMBER(G90),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G90),'User Input'!$G$124,\"\")","v":735},0]
[49,{"$f":"IF(ISNUMBER(G91),'User Input'!J57,\"\")","v":"327 Nonmetallic Mineral Product Manufacturing"},null,null,null,5.6982066164077321E-3,53292,{"$f":"IF(ISNUMBER(G91),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G91),'User Input'!$G$77*12*H91,\"\")","v":37175.149123212919},90467.149123212919,{"$f":"IF(ISNUMBER(G91),'User Input'!$G$83,\"\")","v":0.02},92313.417472666246,{"$f":"IF(ISNUMBER(G91),Reg!H79,\"\")","v":2307.8354368166561},{"$f":"IF(ISNUMBER(G91),Reg!T79,\"\")","v":389000},{"$f":"IF(ISNUMBER(G91),Reg!W79,\"\")","v":345000},{"$f":"IF(ISNUMBER(G91),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G91),'User Input'!$G$124,\"\")","v":735},0]
[50,{"$f":"IF(ISNUMBER(G92),'User Input'!J58,\"\")","v":"443 Electronics and Appliance Stores"},null,null,null,2.5705399897037354E-3,36660,{"$f":"IF(ISNUMBER(G92),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G92),'User Input'!$G$77*12*H92,\"\")","v":37175.149123212919},73835.149123212919,{"$f":"IF(ISNUMBER(G92),'User Input'!$G$83,\"\")","v":0.02},75341.988901237681,{"$f":"IF(ISNUMBER(G92),Reg!H80,\"\")","v":1883.5497225309418},{"$f":"IF(ISNUMBER(G92),Reg!T80,\"\")","v":315000},{"$f":"IF(ISNUMBER(G92),Reg!W80,\"\")","v":271000},{"$f":"IF(ISNUMBER(G92),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G92),'User Input'!$G$124,\"\")","v":735},0]
[51,{"$f":"IF(ISNUMBER(G93),'User Input'!J59,\"\")","v":"562 Waste Management and Remediation Services"},null,null,null,4.6192145219641888E-4,39540,{"$f":"IF(ISNUMBER(G93),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G93),'User Input'!$G$77*12*H93,\"\")","v":37175.149123212919},76715.149123212919,{"$f":"IF(ISNUMBER(G93),'User Input'!$G$83,\"\")","v":0.02},78280.764411441749,{"$f":"IF(ISNUMBER(G93),Reg!H81,\"\")","v":1957.0191102860435},{"$f":"IF(ISNUMBER(G93),Reg!T81,\"\")","v":327000},{"$f":"IF(ISNUMBER(G93),Reg!W81,\"\")","v":284000},{"$f":"IF(ISNUMBER(G93),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G93),'User Input'!$G$124,\"\")","v":735},0]
[52,{"$f":"IF(ISNUMBER(G94),'User Input'!J60,\"\")","v":"111 Crop Production"},null,null,null,1.8758947524312583E-3,24456,{"$f":"IF(ISNUMBER(G94),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G94),'User Input'!$G$77*12*H94,\"\")","v":37175.149123212919},61631.149123212919,{"$f":"IF(ISNUMBER(G94),'User Input'!$G$83,\"\")","v":0.02},62888.92767674788,{"$f":"IF(ISNUMBER(G94),Reg!H82,\"\")","v":1572.223191918697},{"$f":"IF(ISNUMBER(G94),Reg!T82,\"\")","v":260000},{"$f":"IF(ISNUMBER(G94),Reg!W82,\"\")","v":217000},{"$f":"IF(ISNUMBER(G94),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G94),'User Input'!$G$124,\"\")","v":735},0]
[53,{"$f":"IF(ISNUMBER(G95),'User Input'!J61,\"\")","v":"518 Data Processing, Hosting and Related Services"},null,null,null,4.9718263175339743E-3,62928,{"$f":"IF(ISNUMBER(G95),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G95),'User Input'!$G$77*12*H95,\"\")","v":37175.149123212919},100103.14912321292,{"$f":"IF(ISNUMBER(G95),'User Input'!$G$83,\"\")","v":0.02},102146.07053389074,{"$f":"IF(ISNUMBER(G95),Reg!H83,\"\")","v":2553.6517633472686},{"$f":"IF(ISNUMBER(G95),Reg!T83,\"\")","v":431000},{"$f":"IF(ISNUMBER(G95),Reg!W83,\"\")","v":388000},{"$f":"IF(ISNUMBER(G95),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G95),'User Input'!$G$124,\"\")","v":735},0]
[54,{"$f":"IF(ISNUMBER(G96),'User Input'!J62,\"\")","v":"322 Paper Manufacturing"},null,null,null,1.9852044090578917E-3,25092,{"$f":"IF(ISNUMBER(G96),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G96),'User Input'!$G$77*12*H96,\"\")","v":37175.149123212919},62267.149123212919,{"$f":"IF(ISNUMBER(G96),'User Input'!$G$83,\"\")","v":0.02},63537.907268584611,{"$f":"IF(ISNUMBER(G96),Reg!H84,\"\")","v":1588.4476817146151},{"$f":"IF(ISNUMBER(G96),Reg!T84,\"\")","v":263000},{"$f":"IF(ISNUMBER(G96),Reg!W84,\"\")","v":220000},{"$f":"IF(ISNUMBER(G96),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G96),'User Input'!$G$124,\"\")","v":735},0]
[55,{"$f":"IF(ISNUMBER(G97),'User Input'!J63,\"\")","v":"333 Machinery Manufacturing"},null,null,null,2.6727974104189733E-3,51840,{"$f":"IF(ISNUMBER(G97),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G97),'User Input'!$G$77*12*H97,\"\")","v":37175.149123212919},89015.149123212919,{"$f":"IF(ISNUMBER(G97),'User Input'!$G$83,\"\")","v":0.02},90831.784819605018,{"$f":"IF(ISNUMBER(G97),Reg!H85,\"\")","v":2270.7946204901255},{"$f":"IF(ISNUMBER(G97),Reg!T85,\"\")","v":382000},{"$f":"IF(ISNUMBER(G97),Reg!W85,\"\")","v":339000},{"$f":"IF(ISNUMBER(G97),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G97),'User Input'!$G$124,\"\")","v":735},0]
[56,{"$f":"IF(ISNUMBER(G98),'User Input'!J64,\"\")","v":"454 Nonstore Retailers"},null,null,null,5.3209119951480614E-3,42876,{"$f":"IF(ISNUMBER(G98),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G98),'User Input'!$G$77*12*H98,\"\")","v":37175.149123212919},80051.149123212919,{"$f":"IF(ISNUMBER(G98),'User Input'!$G$83,\"\")","v":0.02},81684.846044094811,{"$f":"IF(ISNUMBER(G98),Reg!H86,\"\")","v":2042.1211511023703},{"$f":"IF(ISNUMBER(G98),Reg!T86,\"\")","v":342000},{"$f":"IF(ISNUMBER(G98),Reg!W86,\"\")","v":299000},{"$f":"IF(ISNUMBER(G98),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G98),'User Input'!$G$124,\"\")","v":735},0]
[57,{"$f":"IF(ISNUMBER(G99),'User Input'!J65,\"\")","v":"334 Computer and Electronic Product Manufacturing"},null,null,null,8.7835598276433547E-3,61284,{"$f":"IF(ISNUMBER(G99),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G99),'User Input'!$G$77*12*H99,\"\")","v":37175.149123212919},98459.149123212919,{"$f":"IF(ISNUMBER(G99),'User Input'!$G$83,\"\")","v":0.02},100468.51951348258,{"$f":"IF(ISNUMBER(G99),Reg!H87,\"\")","v":2511.7129878370642},{"$f":"IF(ISNUMBER(G99),Reg!T87,\"\")","v":424000},{"$f":"IF(ISNUMBER(G99),Reg!W87,\"\")","v":381000},{"$f":"IF(ISNUMBER(G99),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G99),'User Input'!$G$124,\"\")","v":735},0]
[58,{"$f":"IF(ISNUMBER(G100),'User Input'!J66,\"\")","v":"314 Textile Product Mills"},null,null,null,5.3596992926607378E-4,36840,{"$f":"IF(ISNUMBER(G100),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G100),'User Input'!$G$77*12*H100,\"\")","v":37175.149123212919},74015.149123212919,{"$f":"IF(ISNUMBER(G100),'User Input'!$G$83,\"\")","v":0.02},75525.662370625432,{"$f":"IF(ISNUMBER(G100),Reg!H88,\"\")","v":1888.1415592656358},{"$f":"IF(ISNUMBER(G100),Reg!T88,\"\")","v":315000},{"$f":"IF(ISNUMBER(G100),Reg!W88,\"\")","v":272000},{"$f":"IF(ISNUMBER(G100),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G100),'User Input'!$G$124,\"\")","v":735},0]
[59,{"$f":"IF(ISNUMBER(G101),'User Input'!J67,\"\")","v":"523 Securities, Commodity Contracts, and other Financial Investments and Related Activities"},null,null,null,1.230615166538551E-3,84852,{"$f":"IF(ISNUMBER(G101),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G101),'User Input'!$G$77*12*H101,\"\")","v":37175.149123212919},122027.14912321292,{"$f":"IF(ISNUMBER(G101),'User Input'!$G$83,\"\")","v":0.02},124517.49910531931,{"$f":"IF(ISNUMBER(G101),Reg!H89,\"\")","v":3112.9374776329823},{"$f":"IF(ISNUMBER(G101),Reg!T89,\"\")","v":529000},{"$f":"IF(ISNUMBER(G101),Reg!W89,\"\")","v":486000},{"$f":"IF(ISNUMBER(G101),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G101),'User Input'!$G$124,\"\")","v":735},0]
[60,{"$f":"IF(ISNUMBER(G102),'User Input'!J68,\"\")","v":"512 Motion Picture and Sound Recording Industries"},null,null,null,1.7947940394502076E-3,20508,{"$f":"IF(ISNUMBER(G102),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G102),'User Input'!$G$77*12*H102,\"\")","v":37175.149123212919},57683.149123212919,{"$f":"IF(ISNUMBER(G102),'User Input'!$G$83,\"\")","v":0.02},58860.356248176446,{"$f":"IF(ISNUMBER(G102),Reg!H90,\"\")","v":1471.508906204411},{"$f":"IF(ISNUMBER(G102),Reg!T90,\"\")","v":243000},{"$f":"IF(ISNUMBER(G102),Reg!W90,\"\")","v":199000},{"$f":"IF(ISNUMBER(G102),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G102),'User Input'!$G$124,\"\")","v":735},0]
[61,{"$f":"IF(ISNUMBER(G103),'User Input'!J69,\"\")","v":"221 Utilities"},null,null,null,1.0966226842220326E-3,74892,{"$f":"IF(ISNUMBER(G103),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G103),'User Input'!$G$77*12*H103,\"\")","v":37175.149123212919},112067.14912321292,{"$f":"IF(ISNUMBER(G103),'User Input'!$G$83,\"\")","v":0.02},114354.23379919685,{"$f":"IF(ISNUMBER(G103),Reg!H91,\"\")","v":2858.8558449799216},{"$f":"IF(ISNUMBER(G103),Reg!T91,\"\")","v":485000},{"$f":"IF(ISNUMBER(G103),Reg!W91,\"\")","v":441000},{"$f":"IF(ISNUMBER(G103),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G103),'User Input'!$G$124,\"\")","v":735},0]
[62,{"$f":"IF(ISNUMBER(G104),'User Input'!J70,\"\")","v":"711 Performing Arts, Spectator Sports, and Related Industries"},null,null,null,4.7249980606351246E-4,28764,{"$f":"IF(ISNUMBER(G104),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G104),'User Input'!$G$77*12*H104,\"\")","v":37175.149123212919},65939.149123212919,{"$f":"IF(ISNUMBER(G104),'User Input'!$G$83,\"\")","v":0.02},67284.846044094811,{"$f":"IF(ISNUMBER(G104),Reg!H92,\"\")","v":1682.1211511023703},{"$f":"IF(ISNUMBER(G104),Reg!T92,\"\")","v":279000},{"$f":"IF(ISNUMBER(G104),Reg!W92,\"\")","v":236000},{"$f":"IF(ISNUMBER(G104),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G104),'User Input'!$G$124,\"\")","v":735},0]
[63,{"$f":"IF(ISNUMBER(G105),'User Input'!J71,\"\")","v":"321 Wood Product Manufacturing"},null,null,null,1.230615166538551E-3,30540,{"$f":"IF(ISNUMBER(G105),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G105),'User Input'!$G$77*12*H105,\"\")","v":37175.149123212919},67715.149123212919,{"$f":"IF(ISNUMBER(G105),'User Input'!$G$83,\"\")","v":0.02},69097.090942053997,{"$f":"IF(ISNUMBER(G105),Reg!H93,\"\")","v":1727.4272735513498},{"$f":"IF(ISNUMBER(G105),Reg!T93,\"\")","v":287000},{"$f":"IF(ISNUMBER(G105),Reg!W93,\"\")","v":244000},{"$f":"IF(ISNUMBER(G105),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G105),'User Input'!$G$124,\"\")","v":735},0]
[64,{"$f":"IF(ISNUMBER(G106),'User Input'!J72,\"\")","v":"112 Animal Production"},null,null,null,8.1805936572190209E-4,32772,{"$f":"IF(ISNUMBER(G106),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G106),'User Input'!$G$77*12*H106,\"\")","v":37175.149123212919},69947.149123212919,{"$f":"IF(ISNUMBER(G106),'User Input'!$G$83,\"\")","v":0.02},71374.641962462163,{"$f":"IF(ISNUMBER(G106),Reg!H94,\"\")","v":1784.3660490615539},{"$f":"IF(ISNUMBER(G106),Reg!T94,\"\")","v":297000},{"$f":"IF(ISNUMBER(G106),Reg!W94,\"\")","v":254000},{"$f":"IF(ISNUMBER(G106),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G106),'User Input'!$G$124,\"\")","v":735},0]
[65,{"$f":"IF(ISNUMBER(G107),'User Input'!J73,\"\")","v":"115 Support Activities for Agriculture and Forest"},null,null,null,4.4781698037362746E-4,27024,{"$f":"IF(ISNUMBER(G107),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G107),'User Input'!$G$77*12*H107,\"\")","v":37175.149123212919},{"$f":"IF(ISNUMBER(G107),SUM(I107,G107),\"\")","v":64199.149123212919},{"$f":"IF(ISNUMBER(G107),'User Input'!$G$83,\"\")","v":0.02},{"$f":"IF(ISNUMBER(G107),J107/(1-K107),\"\")","v":65509.335840013184},{"$f":"IF(ISNUMBER(G107),Reg!H95,\"\")","v":1637.7333960003295},{"$f":"IF(ISNUMBER(G107),Reg!T95,\"\")","v":272000},{"$f":"IF(ISNUMBER(G107),Reg!W95,\"\")","v":228000},{"$f":"IF(ISNUMBER(G107),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G107),'User Input'!$G$124,\"\")","v":735},{"$f":"IF(ISNUMBER(G107),MIN(M107-R107,0),\"\")","v":0}]
[66,{"$f":"IF(ISNUMBER(G108),'User Input'!J74,\"\")","v":"315 Apparel Manufacturing"},null,null,null,4.0197744694955536E-4,17196,{"$f":"IF(ISNUMBER(G108),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G108),'User Input'!$G$77*12*H108,\"\")","v":37175.149123212919},54371.149123212919,{"$f":"IF(ISNUMBER(G108),'User Input'!$G$83,\"\")","v":0.02},55480.764411441756,{"$f":"IF(ISNUMBER(G108),Reg!H96,\"\")","v":1387.0191102860438},{"$f":"IF(ISNUMBER(G108),Reg!T96,\"\")","v":228000},{"$f":"IF(ISNUMBER(G108),Reg!W96,\"\")","v":185000},{"$f":"IF(ISNUMBER(G108),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G108),'User Input'!$G$124,\"\")","v":735},0]
[67,{"$f":"IF(ISNUMBER(G109),'User Input'!J75,\"\")","v":"331 Primary Metal Manufacturing"},null,null,null,3.2546068731091195E-3,42216,{"$f":"IF(ISNUMBER(G109),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G109),'User Input'!$G$77*12*H109,\"\")","v":37175.149123212919},79391.149123212919,{"$f":"IF(ISNUMBER(G109),'User Input'!$G$83,\"\")","v":0.02},81011.376656339722,{"$f":"IF(ISNUMBER(G109),Reg!H97,\"\")","v":2025.2844164084929},{"$f":"IF(ISNUMBER(G109),Reg!T97,\"\")","v":339000},{"$f":"IF(ISNUMBER(G109),Reg!W97,\"\")","v":296000},{"$f":"IF(ISNUMBER(G109),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G109),'User Input'!$G$124,\"\")","v":735},0]
[68,{"$f":"IF(ISNUMBER(G110),'User Input'!J76,\"\")","v":"335 Electrical Equipment, Appliance, and Component Manuf"},null,null,null,9.1679066848144209E-4,50676,{"$f":"IF(ISNUMBER(G110),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G110),'User Input'!$G$77*12*H110,\"\")","v":37175.149123212919},87851.149123212919,{"$f":"IF(ISNUMBER(G110),'User Input'!$G$83,\"\")","v":0.02},89644.029717564204,{"$f":"IF(ISNUMBER(G110),Reg!H98,\"\")","v":2241.1007429391052},{"$f":"IF(ISNUMBER(G110),Reg!T98,\"\")","v":377000},{"$f":"IF(ISNUMBER(G110),Reg!W98,\"\")","v":334000},{"$f":"IF(ISNUMBER(G110),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G110),'User Input'!$G$124,\"\")","v":735},0]
[69,{"$f":"IF(ISNUMBER(G111),'User Input'!J77,\"\")","v":"485 Transit and Ground Passenger Transportation"},null,null,null,7.9337654003201719E-4,22416,{"$f":"IF(ISNUMBER(G111),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G111),'User Input'!$G$77*12*H111,\"\")","v":37175.149123212919},59591.149123212919,{"$f":"IF(ISNUMBER(G111),'User Input'!$G$83,\"\")","v":0.02},60807.295023686653,{"$f":"IF(ISNUMBER(G111),Reg!H99,\"\")","v":1520.1823755921662},{"$f":"IF(ISNUMBER(G111),Reg!T99,\"\")","v":251000},{"$f":"IF(ISNUMBER(G111),Reg!W99,\"\")","v":208000},{"$f":"IF(ISNUMBER(G111),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G111),'User Input'!$G$124,\"\")","v":735},0]
[70,{"$f":"IF(ISNUMBER(G112),'User Input'!J78,\"\")","v":"515 Broadcasting (except internet)"},null,null,null,4.3371250855083604E-4,49800,{"$f":"IF(ISNUMBER(G112),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G112),'User Input'!$G$77*12*H112,\"\")","v":37175.149123212919},86975.149123212919,{"$f":"IF(ISNUMBER(G112),'User Input'!$G$83,\"\")","v":0.02},88750.15216654379,{"$f":"IF(ISNUMBER(G112),Reg!H100,\"\")","v":2218.7538041635949},{"$f":"IF(ISNUMBER(G112),Reg!T100,\"\")","v":373000},{"$f":"IF(ISNUMBER(G112),Reg!W100,\"\")","v":330000},{"$f":"IF(ISNUMBER(G112),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G112),'User Input'!$G$124,\"\")","v":735},0]
[71,{"$f":"IF(ISNUMBER(G113),'User Input'!J79,\"\")","v":"517 Teleconnumications"},null,null,null,3.8082073921536824E-3,46788,{"$f":"IF(ISNUMBER(G113),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G113),'User Input'!$G$77*12*H113,\"\")","v":37175.149123212919},83963.149123212919,{"$f":"IF(ISNUMBER(G113),'User Input'!$G$83,\"\")","v":0.02},85676.682778788701,{"$f":"IF(ISNUMBER(G113),Reg!H101,\"\")","v":2141.9170694697173},{"$f":"IF(ISNUMBER(G113),Reg!T101,\"\")","v":360000},{"$f":"IF(ISNUMBER(G113),Reg!W101,\"\")","v":316000},{"$f":"IF(ISNUMBER(G113),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G113),'User Input'!$G$124,\"\")","v":735},0]
[72,{"$f":"IF(ISNUMBER(G114),'User Input'!J80,\"\")","v":"519 Other Information Services"},null,null,null,4.6862107631224477E-3,51144,{"$f":"IF(ISNUMBER(G114),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G114),'User Input'!$G$77*12*H114,\"\")","v":37175.149123212919},88319.149123212919,{"$f":"IF(ISNUMBER(G114),'User Input'!$G$83,\"\")","v":0.02},90121.58073797237,{"$f":"IF(ISNUMBER(G114),Reg!H102,\"\")","v":2253.0395184493091},{"$f":"IF(ISNUMBER(G114),Reg!T102,\"\")","v":379000},{"$f":"IF(ISNUMBER(G114),Reg!W102,\"\")","v":336000},{"$f":"IF(ISNUMBER(G114),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G114),'User Input'!$G$124,\"\")","v":735},0]
[73,{"$f":"IF(ISNUMBER(G115),'User Input'!J81,\"\")","v":"712 Museums, Historical Sites, and Similar Institutions"},null,null,null,1.523282956861473E-3,31332,{"$f":"IF(ISNUMBER(G115),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G115),'User Input'!$G$77*12*H115,\"\")","v":37175.149123212919},68507.149123212919,{"$f":"IF(ISNUMBER(G115),'User Input'!$G$83,\"\")","v":0.02},69905.254207360122,{"$f":"IF(ISNUMBER(G115),Reg!H103,\"\")","v":1747.631355184003},{"$f":"IF(ISNUMBER(G115),Reg!T103,\"\")","v":291000},{"$f":"IF(ISNUMBER(G115),Reg!W103,\"\")","v":247000},{"$f":"IF(ISNUMBER(G115),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G115),'User Input'!$G$124,\"\")","v":735},0]
[74,{"$f":"IF(ISNUMBER(G116),'User Input'!J82,\"\")","v":"813 Religious, Grantmaking, Civic, Professional and Similar Organizations"},null,null,null,1.8441596908299776E-3,36960,{"$f":"IF(ISNUMBER(G116),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G116),'User Input'!$G$77*12*H116,\"\")","v":37175.149123212919},74135.149123212919,{"$f":"IF(ISNUMBER(G116),'User Input'!$G$83,\"\")","v":0.02},75648.111350217267,{"$f":"IF(ISNUMBER(G116),Reg!H104,\"\")","v":1891.2027837554315},{"$f":"IF(ISNUMBER(G116),Reg!T104,\"\")","v":316000},{"$f":"IF(ISNUMBER(G116),Reg!W104,\"\")","v":273000},{"$f":"IF(ISNUMBER(G116),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G116),'User Input'!$G$124,\"\")","v":735},0]
[75,{"$f":"IF(ISNUMBER(G117),'User Input'!J83,\"\")","v":"914 Private Households"},null,null,null,1.4527605977475158E-3,7236,{"$f":"IF(ISNUMBER(G117),'User Input'!$G$49-1,\"\")","v":1.3948352515088143},{"$f":"IF(ISNUMBER(G117),'User Input'!$G$77*12*H117,\"\")","v":37175.149123212919},44411.149123212919,{"$f":"IF(ISNUMBER(G117),'User Input'!$G$83,\"\")","v":0.02},45317.499105319308,{"$f":"IF(ISNUMBER(G117),Reg!H105,\"\")","v":1132.9374776329826},{"$f":"IF(ISNUMBER(G117),Reg!T105,\"\")","v":184000},{"$f":"IF(ISNUMBER(G117),Reg!W105,\"\")","v":140000},{"$f":"IF(ISNUMBER(G117),'User Input'!$G$130,\"\")","v":149950},null,{"$f":"IF(ISNUMBER(G117),'User Input'!$G$124,\"\")","v":735},0]
[76,{"$f":"IF(ISNUMBER(G118),'User Input'!J84,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G118),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G118),'User Input'!$G$77*12*H118,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G118),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G118),Reg!H106,\"\")","v":""},{"$f":"IF(ISNUMBER(G118),Reg!T106,\"\")","v":""},{"$f":"IF(ISNUMBER(G118),Reg!W106,\"\")","v":""},{"$f":"IF(ISNUMBER(G118),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G118),'User Input'!$G$124,\"\")","v":""},""]
[77,{"$f":"IF(ISNUMBER(G119),'User Input'!J85,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G119),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G119),'User Input'!$G$77*12*H119,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G119),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G119),Reg!H107,\"\")","v":""},{"$f":"IF(ISNUMBER(G119),Reg!T107,\"\")","v":""},{"$f":"IF(ISNUMBER(G119),Reg!W107,\"\")","v":""},{"$f":"IF(ISNUMBER(G119),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G119),'User Input'!$G$124,\"\")","v":""},""]
[78,{"$f":"IF(ISNUMBER(G120),'User Input'!J86,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G120),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G120),'User Input'!$G$77*12*H120,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G120),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G120),Reg!H108,\"\")","v":""},{"$f":"IF(ISNUMBER(G120),Reg!T108,\"\")","v":""},{"$f":"IF(ISNUMBER(G120),Reg!W108,\"\")","v":""},{"$f":"IF(ISNUMBER(G120),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G120),'User Input'!$G$124,\"\")","v":""},""]
[79,{"$f":"IF(ISNUMBER(G121),'User Input'!J87,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G121),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G121),'User Input'!$G$77*12*H121,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G121),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G121),Reg!H109,\"\")","v":""},{"$f":"IF(ISNUMBER(G121),Reg!T109,\"\")","v":""},{"$f":"IF(ISNUMBER(G121),Reg!W109,\"\")","v":""},{"$f":"IF(ISNUMBER(G121),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G121),'User Input'!$G$124,\"\")","v":""},""]
[80,{"$f":"IF(ISNUMBER(G122),'User Input'!J88,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G122),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G122),'User Input'!$G$77*12*H122,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G122),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G122),Reg!H110,\"\")","v":""},{"$f":"IF(ISNUMBER(G122),Reg!T110,\"\")","v":""},{"$f":"IF(ISNUMBER(G122),Reg!W110,\"\")","v":""},{"$f":"IF(ISNUMBER(G122),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G122),'User Input'!$G$124,\"\")","v":""},""]
[81,{"$f":"IF(ISNUMBER(G123),'User Input'!J89,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G123),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G123),'User Input'!$G$77*12*H123,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G123),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G123),Reg!H111,\"\")","v":""},{"$f":"IF(ISNUMBER(G123),Reg!T111,\"\")","v":""},{"$f":"IF(ISNUMBER(G123),Reg!W111,\"\")","v":""},{"$f":"IF(ISNUMBER(G123),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G123),'User Input'!$G$124,\"\")","v":""},""]
[82,{"$f":"IF(ISNUMBER(G124),'User Input'!J90,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G124),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G124),'User Input'!$G$77*12*H124,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G124),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G124),Reg!H112,\"\")","v":""},{"$f":"IF(ISNUMBER(G124),Reg!T112,\"\")","v":""},{"$f":"IF(ISNUMBER(G124),Reg!W112,\"\")","v":""},{"$f":"IF(ISNUMBER(G124),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G124),'User Input'!$G$124,\"\")","v":""},""]
[83,{"$f":"IF(ISNUMBER(G125),'User Input'!J91,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G125),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G125),'User Input'!$G$77*12*H125,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G125),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G125),Reg!H113,\"\")","v":""},{"$f":"IF(ISNUMBER(G125),Reg!T113,\"\")","v":""},{"$f":"IF(ISNUMBER(G125),Reg!W113,\"\")","v":""},{"$f":"IF(ISNUMBER(G125),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G125),'User Input'!$G$124,\"\")","v":""},""]
[84,{"$f":"IF(ISNUMBER(G126),'User Input'!J92,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G126),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G126),'User Input'!$G$77*12*H126,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G126),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G126),Reg!H114,\"\")","v":""},{"$f":"IF(ISNUMBER(G126),Reg!T114,\"\")","v":""},{"$f":"IF(ISNUMBER(G126),Reg!W114,\"\")","v":""},{"$f":"IF(ISNUMBER(G126),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G126),'User Input'!$G$124,\"\")","v":""},""]
[85,{"$f":"IF(ISNUMBER(G127),'User Input'!J93,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G127),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G127),'User Input'!$G$77*12*H127,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G127),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G127),Reg!H115,\"\")","v":""},{"$f":"IF(ISNUMBER(G127),Reg!T115,\"\")","v":""},{"$f":"IF(ISNUMBER(G127),Reg!W115,\"\")","v":""},{"$f":"IF(ISNUMBER(G127),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G127),'User Input'!$G$124,\"\")","v":""},""]
[86,{"$f":"IF(ISNUMBER(G128),'User Input'!J94,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G128),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G128),'User Input'!$G$77*12*H128,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G128),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G128),Reg!H116,\"\")","v":""},{"$f":"IF(ISNUMBER(G128),Reg!T116,\"\")","v":""},{"$f":"IF(ISNUMBER(G128),Reg!W116,\"\")","v":""},{"$f":"IF(ISNUMBER(G128),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G128),'User Input'!$G$124,\"\")","v":""},""]
[87,{"$f":"IF(ISNUMBER(G129),'User Input'!J95,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G129),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G129),'User Input'!$G$77*12*H129,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G129),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G129),Reg!H117,\"\")","v":""},{"$f":"IF(ISNUMBER(G129),Reg!T117,\"\")","v":""},{"$f":"IF(ISNUMBER(G129),Reg!W117,\"\")","v":""},{"$f":"IF(ISNUMBER(G129),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G129),'User Input'!$G$124,\"\")","v":""},""]
[88,{"$f":"IF(ISNUMBER(G130),'User Input'!J96,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G130),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G130),'User Input'!$G$77*12*H130,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G130),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G130),Reg!H118,\"\")","v":""},{"$f":"IF(ISNUMBER(G130),Reg!T118,\"\")","v":""},{"$f":"IF(ISNUMBER(G130),Reg!W118,\"\")","v":""},{"$f":"IF(ISNUMBER(G130),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G130),'User Input'!$G$124,\"\")","v":""},""]
[89,{"$f":"IF(ISNUMBER(G131),'User Input'!J97,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G131),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G131),'User Input'!$G$77*12*H131,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G131),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G131),Reg!H119,\"\")","v":""},{"$f":"IF(ISNUMBER(G131),Reg!T119,\"\")","v":""},{"$f":"IF(ISNUMBER(G131),Reg!W119,\"\")","v":""},{"$f":"IF(ISNUMBER(G131),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G131),'User Input'!$G$124,\"\")","v":""},""]
[90,{"$f":"IF(ISNUMBER(G132),'User Input'!J98,\"\")","v":""},null,null,null,"","",{"$f":"IF(ISNUMBER(G132),'User Input'!$G$49-1,\"\")","v":""},{"$f":"IF(ISNUMBER(G132),'User Input'!$G$77*12*H132,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G132),'User Input'!$G$83,\"\")","v":""},"",{"$f":"IF(ISNUMBER(G132),Reg!H120,\"\")","v":""},{"$f":"IF(ISNUMBER(G132),Reg!T120,\"\")","v":""},{"$f":"IF(ISNUMBER(G132),Reg!W120,\"\")","v":""},{"$f":"IF(ISNUMBER(G132),'User Input'!$G$130,\"\")","v":""},null,{"$f":"IF(ISNUMBER(G132),'User Input'!$G$124,\"\")","v":""},""]

{"sheet":"Summary2","index":10,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":"\"HOUSING & DEMOGRAPHIC TRENDS\"","v":"HOUSING & DEMOGRAPHIC TRENDS"}]
[{"$f":"'User Input'!E4","v":"Test City"}]

{"sheet":"NAICS Info","index":11,"n_rows":61,"n_cols":6,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["NAICS Code Hierarchy"]
[null,null,485,"Transit and Ground Passenger Transportation",922120,{"$f":"Summary!B23","v":"Police Officer"}]
[11,"Agriculture, Forestry, Fishing and Hunting",486,"Pipeline Transportation",922160,{"$f":"Summary!B24","v":"Fire Fighter or EMT"}]
[111,"Crop Production",487,"Scenic and Sightseeing Transportation",221320,{"$f":"Summary!B25","v":"Public Works (wastewater worker)"}]
[112,"Animal Production",488,"Support Activities for Transportation",921190,{"$f":"Summary!B26","v":"Local Government Staff - Administrator"}]
[113,"Forestry and Logging",491,"Postal Service",921110,{"$f":"Summary!B27","v":"Local Government Staff - Executive"}]
[114,"Fishing, Hunting and Trapping",492,"Couriers and Messengers",921190,{"$f":"Summary!B28","v":"Local Government Staff - Clerical"}]
[115,"Support Activities for Agriculture and Forestry",493,"Warehousing and Storage"]
[21,"Mining",51,"Information",null,"Basic Local Jobs"]
[211,"Oil and Gas Extraction",511,"Publishing Industries (except Internet)",611110,{"$f":"Summary!B31","v":"Teacher (public school, entry level)"}]
[212,"Mining (except Oil and Gas)",512,"Motion Picture and Sound Recording Industries",621330,{"$f":"Summary!B32","v":"Social Worker"}]
[213,"Support Activities for Mining",515,"Broadcasting (except Internet)",621399,{"$f":"Summary!B33","v":"Nurse (LPN)"}]
[22,"Utilities",516,"Internet Publishing and Broadcasting",452111,{"$f":"Summary!B34","v":"Retail (general merchandise)"}]
[221,"Utilities",517,"Telecommunications",561720,{"$f":"Summary!B35","v":"Housekeeping"}]
[23,"Construction",518,"Internet Service Providers, Web Search Portals, and Data Processing Services",722110,{"$f":"Summary!B36","v":"Food Service (restaurant)"}]
[236,"Construction of Buildings",519,"Other Information Services",561110,{"$f":"Summary!B37","v":"Mid-Level Manager (private sector)"}]
[237,"Heavy and Civil Engineering Construction",52,"Finance and Insurance",111110,{"$f":"Summary!B38","v":"Agricultural Worker (farming)"}]
[238,"Specialty Trade Contractors",521,"Monetary Authorities - Central Bank",238130,{"$f":"Summary!B39","v":"Construction Worker"}]
["31-33","Manufacturing",522,"Credit Intermediation and Related Activities"]
[311,"Food Manufacturing",523,"Securities, Commodity Contracts, and Other Financial Investments and Related"]
[312,"Beverage and Tobacco Product Manufacturing",524,"Insurance Carriers and Related Activities"]
[313,"Textile Mills",525,"Funds, Trusts, and Other Financial Vehicles"]
[314,"Textile Product Mills",53,"Real Estate and Rental and Leasing"]
[315,"Apparel Manufacturing",531,"Real Estate"]
[316,"Leather and Allied Product Manufacturing",532,"Rental and Leasing Services"]
[321,"Wood Product Manufacturing",533,"Lessors of Nonfinancial Intangible Assets (except Copyrighted)"]
[322,"Paper Manufacturing",54,"Professional, Scientific, and Technical Services"]
[323,"Printing and Related Support Activities",541,"Professional, Scientific, and Technical Services"]
[324,"Petroleum and Coal Products Manufacturing",55,"Management of Companies and Enterprises"]
[325,"Chemical Manufacturing",551,"Management of Companies and Enterprises"]
[326,"Plastics and Rubber Products Manufacturing",56,"Administrative and Support and Waste Management and Remediation Services"]
[327,"Nonmetallic Mineral Product Manufacturing",561,"Administrative and Support Services"]
[331,"Primary Metal Manufacturing",562,"Waste Management and Remediation Services"]
[332,"Fabricated Metal Product Manufacturing",61,"Educational Services"]
[333,"Machinery Manufacturing",611,"Educational Services"]
[334,"Computer and Electronic Product Manufacturing",62,"Health Care and Social Assistance"]
[335,"Electrical Equipment, Appliance, and Component Manufacturing",621,"Ambulatory Health Care Services"]
[336,"Transportation Equipment Manufacturing",622,"Hospitals"]
[337,"Furniture and Related Product Manufacturing",623,"Nursing and Residential Care Facilities"]
[339,"Miscellaneous Manufacturing",624,"Social Assistance"]
[42,"Wholesale Trade",71,"Arts, Entertainment, and Recreation"]
[423,"Merchant Wholesalers, Durable Goods",711,"Performing Arts, Spectator Sports, and Related Industries"]
[424,"Merchant Wholesalers, Nondurable Goods",712,"Museums, Historical Sites, and Similar Institutions"]
[425,"Wholesale Electronic Markets and Agents and Brokers",713,"Amusement, Gambling, and Recreation Industries"]
["44-45","Retail Trade",72,"Accommodation and Food Services"]
[441,"Motor Vehicle and Parts Dealers",721,"Accommodation"]
[442,"Furniture and Home Furnishings Stores",722,"Food Services and Drinking Places"]
[443,"Electronics and Appliance Stores",81,"Other Services (except Public Administration)"]
[444,"Building Material and Garden Equipment and Supplies Dealers",811,"Repair and Maintenance"]
[445,"Food and Beverage Stores",812,"Personal and Laundry Services"]
[446,"Health and Personal Care Stores",813,"Religious, Grantmaking, Civic, Professional, and Similar Organizations"]
[447,"Gasoline Stations",814,"Private Households"]
[448,"Clothing and Clothing Accessories Stores",92,"Public Administration"]
[451,"Sporting Goods, Hobby, Book, and Music Stores",921,"Executive, Legislative, and Other General Government Support"]
[452,"General Merchandise Stores",922,"Justice, Public Order, and Safety Activities"]
[453,"Miscellaneous Store Retailers",923,"Administration of Human Resource Programs"]
[454,"Nonstore Retailers",924,"Administration of Environmental Quality Programs"]
["48-49","Transportation and Warehousing",925,"Administration of Housing Programs, Urban Planning, and Community Devp"]
[481,"Air Transportation",926,"Administration of Economic Programs"]
[482,"Rail Transportation",927,"Space Research and Technology"]
[483,"Water Transportation",928,"National Security and International Affairs"]

{"sheet":"#Households by Income Group","index":12,"n_rows":137,"n_cols":18,"rows_kept":137,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,5,2,10],[2,11,2,17],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]]}
["Number of Households by Income Catagory",null,null,null,"Year = ",2010]
["Utah State Tax Comission Data"]
["Seq","CITY","COUNTY","AMI Lookup Name","HUD AMI 2007","Income Group",null,null,null,null,null,"Number of Households"]
[null,null,null,null,null,0.3,0.5,0.6,0.8,1,1.2,{"$f":"\"Up to \" & TEXT(F4,\"0%\")","v":"Up to 30%"},{"$f":"TEXT(F4,\"0%\") & \" to \" & TEXT(G4,\"0%\")","v":"30% to 50%"},{"$f":"TEXT(G4,\"0%\") & \" to \" & TEXT(H4,\"0%\")","v":"50% to 60%"},{"$f":"TEXT(H4,\"0%\") & \" to \" & TEXT(I4,\"0%\")","v":"60% to 80%"},{"$f":"TEXT(I4,\"0%\") & \" to \" & TEXT(J4,\"0%\")","v":"80% to 100%"},{"$f":"TEXT(J4,\"0%\") & \" to \" & TEXT(K4,\"0%\")","v":"100% to 120%"},{"$f":"\"More than \" & TEXT(K4,\"0%\")","v":"More than 120%"}]
[1,"ALPINE UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,454,181,93,151,123,134,1019]
[2,"ALTA UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,45,16,13,15,null,null,15]
[3,"AMERICAN FORK UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,1647,1147,503,939,820,742,2000]
[4,"BEAVER UT   ","BEAVER COUNTY","BEAVER",50400,15120,25200,30240,40320,50400,60480,157,81,46,62,68,44,257]
[5,"BLUFFDALE UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,317,164,80,131,139,130,558]
[6,"BOUNTIFUL UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,2958,2131,939,1799,1440,1180,3910]
[7,"BRIGHAM CITY UT   ","BOX ELDER COUNTY","BOX ELDER",61200,18360,30600,36720,48960,61200,73440,1301,962,491,795,765,577,1547]
[8,"CEDAR CITY UT   ","IRON COUNTY","IRON",47400,14220,23700,28440,37920,47400,56880,2530,1605,670,1111,949,738,2821]
[9,"CEDAR HILLS UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,267,164,66,136,174,178,901]
[10,"CENTERVILLE UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,792,513,275,527,517,470,1789]
[11,"CLEARFIELD UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,2594,1861,872,1500,1198,831,1349]
[12,"CLINTON UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,766,691,379,856,877,654,1406]
[13,"COALVILLE UT   ","SUMMIT COUNTY","SUMMIT",93300,27990,46650,55980,74640,93300,111960,244,153,45,99,72,61,129]
[14,"DELTA UT   ","MILLARD COUNTY","MILLARD",53800,16140,26900,32280,43040,53800,64560,358,232,104,149,130,111,504]
[15,"DRAPER UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,1823,1176,543,1126,986,891,4421]
[16,"DUGWAY UT   ","TOOELE COUNTY","TOOELE",65600,19680,32800,39360,52480,65600,78720,21,37,null,54,47,50,81]
[17,"EAGLE MOUNTAIN UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,617,613,466,961,906,617,1080]
[18,"EDEN UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,216,92,36,107,85,66,375]
[19,"ENOCH UT   ","IRON COUNTY","IRON",47400,14220,23700,28440,37920,47400,56880,166,105,49,107,99,114,358]
[20,"EPHRAIM UT   ","SANPETE COUNTY","SANPETE",48200,14460,24100,28920,38560,48200,57840,238,201,80,137,121,80,333]
[21,"FARMINGTON UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,705,494,228,572,558,479,2012]
[22,"FARR WEST UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,181,150,74,141,153,194,507]
[23,"FRUIT HEIGHTS UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,182,102,49,105,105,112,595]
[24,"GRANTSVILLE   ","TOOELE COUNTY","TOOELE",65600,19680,32800,39360,52480,65600,78720,454,310,175,324,340,298,807]
[25,"HARRISVILLE UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,148,151,80,195,163,127,254]
[26,"HEBER CITY UT   ","WASATCH COUNTY","WASATCH",66900,20070,33450,40140,53520,66900,80280,1139,785,334,591,524,429,1134]
[27,"HELPER UT   ","CARBON COUNTY","CARBON",52600,15780,26300,31560,42080,52600,63120,283,193,75,128,142,123,441]
[28,"HERRIMAN UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,720,564,306,730,795,800,2032]
[29,"HIGHLAND UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,518,241,93,224,216,237,1754]
[30,"HILL AFB UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,531,350,106,152,62,41,48]
[31,"HOLLADAY UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,759,525,223,366,279,212,916]
[32,"HOOPER UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,339,225,138,288,310,297,771]
[33,"HUNTSVILLE UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,126,85,31,76,66,58,256]
[34,"HURRICANE UT   ","WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,1028,725,307,561,434,366,917]
[35,"HYDE PARK UT   ","CACHE COUNTY","CACHE",57000,17100,28500,34200,45600,57000,68400,165,110,49,97,102,97,499]
[36,"HYRUM UT   ","CACHE COUNTY","CACHE",57000,17100,28500,34200,45600,57000,68400,364,311,177,372,291,252,531]
[37,"IVINS UT   ","WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,440,299,149,248,247,190,593]
[38,"KAMAS UT   ","SUMMIT COUNTY","SUMMIT",93300,27990,46650,55980,74640,93300,111960,470,260,111,167,105,73,162]
[39,"KANAB UT   ","KANE COUNTY","KANE",51400,15420,25700,30840,41120,51400,61680,390,250,109,205,179,149,444]
[40,"KAYSVILLE UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,1085,738,406,835,822,746,3219]
[41,"KEARNS UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,2096,1898,739,1276,880,600,813]
[42,"LAVERKIN UT   ","WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,284,221,94,165,140,85,217]
[43,"LAYTON UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,4366,3076,1484,2617,2455,2055,5711]
[44,"LEEDS UT   ","WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,71,61,15,30,28,25,107]
[45,"LEHI UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,1917,1453,734,1579,1681,1483,4011]
[46,"LINDON UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,477,275,136,248,206,191,935]
[47,"LOGAN UT   ","CACHE COUNTY","CACHE",57000,17100,28500,34200,45600,57000,68400,5031,3200,1243,1885,1266,951,2581]
[48,"MAGNA UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,2035,1940,728,1296,1016,654,1011]
[49,"MAPLETON UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,325,213,94,187,142,166,803]
[50,"MIDVALE UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,4228,2859,1017,1565,1059,660,1146]
[51,"MIDWAY UT   ","WASATCH COUNTY","WASATCH",66900,20070,33450,40140,53520,66900,80280,261,166,67,137,105,113,381]
[52,"MOAB UT   ","GRAND COUNTY","GRAND",50300,15090,25150,30180,40240,50300,60360,869,623,237,373,294,251,860]
[53,"MONTICELLO UT   ","SAN JUAN COUNTY","SAN JUAN",40700,12210,20350,24420,32560,40700,48840,77,54,37,40,42,35,236]
[54,"MORGAN UT   ","MORGAN COUNTY","MORGAN",68800,20640,34400,41280,55040,68800,82560,322,243,127,235,250,251,788]
[55,"MOUNTAIN GREEN UT   ","MORGAN COUNTY","MORGAN",68800,20640,34400,41280,55040,68800,82560,47,15,11,24,37,26,196]
[56,"MURRAY UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,3078,2283,957,1597,1153,866,2324]
[57,"NEPHI UT   ","JUAB COUNTY","JUAB",65100,19530,32550,39060,52080,65100,78120,362,250,121,217,199,165,329]
[58,"NIBLEY UT   ","CACHE COUNTY","CACHE",57000,17100,28500,34200,45600,57000,68400,122,118,64,138,159,132,398]
[59,"NORTH LOGAN UT   ","CACHE COUNTY","CACHE",57000,17100,28500,34200,45600,57000,68400,278,199,90,172,178,153,704]
[60,"NORTH OGDEN UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,543,431,217,491,481,431,1251]
[61,"NORTH SALT LAKE UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,982,797,365,715,586,386,1387]
[62,"OAKLEY UT   ","SUMMIT COUNTY","SUMMIT",93300,27990,46650,55980,74640,93300,111960,98,83,28,53,35,35,79]
[63,"OGDEN UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,12654,8602,3513,5504,3976,2724,6665]
[64,"OREM UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,7296,4901,1975,3107,2307,1768,5173]
[65,"PARK CITY UT   ","SUMMIT COUNTY","SUMMIT",93300,27990,46650,55980,74640,93300,111960,3850,1398,483,773,636,540,2468]
[66,"PAROWAN UT   ","IRON COUNTY","IRON",47400,14220,23700,28440,37920,47400,56880,160,82,38,69,58,38,224]
[67,"PAYSON UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,1207,1016,454,805,702,557,1202]
[68,"PERRY UT   ","BOX ELDER COUNTY","BOX ELDER",61200,18360,30600,36720,48960,61200,73440,122,106,61,125,143,135,507]
[69,"PLEASANT GROVE UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,1846,1400,646,1172,951,828,2416]
[70,"PLEASANT VIEW UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,227,147,76,134,125,134,695]
[71,"PRICE UT   ","CARBON COUNTY","CARBON",52600,15780,26300,31560,42080,52600,63120,976,540,227,411,394,336,1482]
[72,"PROVIDENCE UT   ","CACHE COUNTY","CACHE",57000,17100,28500,34200,45600,57000,68400,301,205,97,242,209,214,832]
[73,"PROVO UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,12860,5614,2039,2836,1863,1345,3849]
[74,"RICHFIELD UT   ","SEVIER COUNTY","SEVIER",51800,15540,25900,31080,41440,51800,62160,562,355,138,249,228,225,661]
[75,"RIVERDALE UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,470,341,167,262,227,176,383]
[76,"RIVERTON UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,1766,1303,621,1325,1296,1316,3921]
[77,"ROOSEVELT UT   ","DUCHESNE COUNTY","DUCHESNE",45400,13620,22700,27240,36320,45400,54480,388,262,116,238,224,235,1358]
[78,"ROY UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,2544,2219,1109,2096,1700,1275,2251]
[79,"SALEM UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,317,180,103,185,201,176,582]
[80,"SALT LAKE CITY UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,45321,29616,11062,16991,11914,8617,24944]
[81,"SANDY UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,6857,4564,1983,3723,3176,2832,10792]
[82,"SANTA CLARA UT   ","WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,322,190,88,171,139,151,644]
[83,"SANTAQUIN UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,438,324,193,333,319,260,458]
[84,"SARATOGA SPRINGS UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,503,399,288,576,633,587,1253]
[85,"SMITHFIELD UT   ","CACHE COUNTY","CACHE",57000,17100,28500,34200,45600,57000,68400,492,408,179,389,383,320,919]
[86,"SOUTH JORDAN UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,2293,1567,707,1475,1484,1479,5846]
[87,"SOUTH OGDEN UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,358,348,158,298,224,156,448]
[88,"SOUTH SALT LAKE UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,247,194,74,96,37,26,29]
[89,"SOUTH WEBER UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,165,110,70,141,186,145,593]
[90,"SPANISH FORK UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,1752,1372,681,1406,1365,991,2402]
[91,"SPRINGDALE UT   ","WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,80,67,23,40,27,17,54]
[92,"SPRINGVILLE UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,1765,1358,642,1165,934,720,1879]
[93,"ST GEORGE UT   ","WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,5851,4031,1713,2707,2127,1688,5371]
[94,"STANSBURY PARK UT   ","TOOELE COUNTY","TOOELE",65600,19680,32800,39360,52480,65600,78720,205,176,87,215,268,260,773]
[95,"SUNSET UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,373,284,138,267,171,124,135]
[96,"SYRACUSE UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,794,578,348,804,895,852,2372]
[97,"TAYLORSVILLE UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,2705,2135,956,1489,1244,890,1792]
[98,"TOOELE UT   ","TOOELE COUNTY","TOOELE",65600,19680,32800,39360,52480,65600,78720,2057,1657,793,1542,1388,1114,2386]
[99,"TREMONTON UT   ","BOX ELDER COUNTY","BOX ELDER",61200,18360,30600,36720,48960,61200,73440,615,451,262,480,367,332,844]
[100,"VERNAL UT   ","UINTAH COUNTY","UINTAH",57400,17220,28700,34440,45920,57400,68880,1284,866,451,743,724,701,2680]
[101,"WASHINGTON TERRACE UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,214,191,110,141,122,72,114]
[102,"WASHINGTON UT   ","WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,1135,822,321,659,544,455,1417]
[103,"WEST BOUNTIFUL UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,231,171,89,193,171,149,516]
[104,"WEST HAVEN UT   ","WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,398,275,162,312,315,320,912]
[105,"WEST JORDAN UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,7314,5675,2518,4828,4275,3465,7659]
[106,"WEST POINT UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,294,236,137,298,370,311,850]
[107,"WEST VALLEY UT   ","SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,7500,5984,2470,3865,3007,2196,3618]
[108,"WILLARD UT   ","BOX ELDER COUNTY","BOX ELDER",61200,18360,30600,36720,48960,61200,73440,178,154,58,105,118,101,380]
[109,"WOODLAND HILLS UT   ","UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,38,26,12,26,26,16,159]
[110,"WOODS CROSS UT   ","DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,480,364,178,456,388,363,708]
[null,null,"BEAVER COUNTY","BEAVER",50400,15120,25200,30240,40320,50400,60480,157,81,46,62,68,44,257]
[null,null,"BOX ELDER COUNTY","BOX ELDER",61200,18360,30600,36720,48960,61200,73440,2216,1673,872,1505,1393,1145,3278]
[null,null,"CACHE COUNTY","CACHE",57000,17100,28500,34200,45600,57000,68400,6753,4551,1899,3295,2588,2119,6464]
[null,null,"CARBON COUNTY","CARBON",52600,15780,26300,31560,42080,52600,63120,1259,733,302,539,536,459,1923]
[null,null,"DAVIS COUNTY","DAVIS",68800,20640,34400,41280,55040,68800,82560,17133,12386,5993,11696,10615,8753,26007]
[null,null,"DUCHESNE COUNTY","DUCHESNE",45400,13620,22700,27240,36320,45400,54480,388,262,116,238,224,235,1358]
[null,null,"GRAND COUNTY","GRAND",50300,15090,25150,30180,40240,50300,60360,869,623,237,373,294,251,860]
[null,null,"IRON COUNTY","IRON",47400,14220,23700,28440,37920,47400,56880,2856,1792,757,1287,1106,890,3403]
[null,null,"JUAB COUNTY","JUAB",65100,19530,32550,39060,52080,65100,78120,362,250,121,217,199,165,329]
[null,null,"KANE COUNTY","KANE",51400,15420,25700,30840,41120,51400,61680,390,250,109,205,179,149,444]
[null,null,"MILLARD COUNTY","MILLARD",53800,16140,26900,32280,43040,53800,64560,358,232,104,149,130,111,504]
[null,null,"MORGAN COUNTY","MORGAN",68800,20640,34400,41280,55040,68800,82560,369,258,138,259,287,277,984]
[null,null,"SALT LAKE COUNTY","SALT LAKE",70000,21000,35000,42000,56000,70000,84000,89104,62463,24997,41894,32743,25636,71837]
[null,null,"SAN JUAN COUNTY","SAN JUAN",40700,12210,20350,24420,32560,40700,48840,77,54,37,40,42,35,236]
[null,null,"SANPETE COUNTY","SANPETE",48200,14460,24100,28920,38560,48200,57840,238,201,80,137,121,80,333]
[null,null,"SEVIER COUNTY","SEVIER",51800,15540,25900,31080,41440,51800,62160,562,355,138,249,228,225,661]
[null,null,"SUMMIT COUNTY","SUMMIT",93300,27990,46650,55980,74640,93300,111960,4662,1894,667,1092,848,709,2838]
[null,null,"TOOELE COUNTY","TOOELE",65600,19680,32800,39360,52480,65600,78720,2737,2180,1063,2135,2043,1722,4047]
[null,null,"UINTAH COUNTY","UINTAH",57400,17220,28700,34440,45920,57400,68880,1284,866,451,743,724,701,2680]
[null,null,"UTAH COUNTY","UTAH",65100,19530,32550,39060,52080,65100,78120,34244,20877,9218,16036,13569,10996,31876]
[null,null,"WASATCH COUNTY","WASATCH",66900,20070,33450,40140,53520,66900,80280,1400,951,401,728,629,542,1515]
[null,null,"WASHINGTON COUNTY","WASHINGTON",54900,16470,27450,32940,43920,54900,65880,9211,6416,2710,4581,3686,2977,9320]
[null,null,"WEBER COUNTY","WEBER",68800,20640,34400,41280,55040,68800,82560,18583,13367,5941,10186,8133,6175,15475]

{"sheet":"Assessor Data Request","index":13,"n_rows":96,"n_cols":13,"rows_kept":96,"cut":false,"hidden":false,"merged":[[9,0,10,1],[9,2,10,2]]}
["(\"fill in the blank\" sample data request form for County Assessor's office staff,"]
["which details the specific characteristics of the data needed for the analysis)"]
[]
["Request for Housing Data for Affordability Research",null,null,null,null,null,null,"List of County Assessors",null,null,null,null,"Association of Governments Contact List"]
[{"$f":"\"Number of Dwelling Units for \" & 'User Input'!E4","v":"Number of Dwelling Units for Test City"},null,null,null,null,null,null,"December, 2010",null,null,null,null,"February, 2008"]
[]
["Data Year",null,null,null,null,null,null,"County","Assessor Name","Phone Number"]
[]
[null,null,null,null,null,null,null,"Beaver","Trent Brown","435438-6400",null,null,"Brian Carver"]
["Market Value",null,"Number of Dwelling Units",null,null,null,null,"Box Elder","Rodney Bennett","435-734-3389",null,null,"Bear River Association of Governments"]
[null,null,null,null,null,null,null,"Cache","Kathleen Howell","435-716-7100",null,null,"170 North Main"]
[null,null,null,null,null,null,null,"Carbon","Nancy Ferderber","435-636-3249",null,null,"Logan, Utah  84321"]
["Single Family",null,null,null,null,null,null,"Daggett","Lesa Asay","435-784-3222",null,null,"435-752-7242"]
[{"$f":"'User Input'!AA11:AA17","v":68000},null,null,null,null,null,null,"Davis","Dennis Warrington","801-444-2300"]
[123000,null,null,null,null,null,null,"Duchesne","Gregory Garff","435738-1110",null,null,"LaNiece Dustman"]
[151000,null,null,null,null,null,null,"Emery","Kris Bell","435381-5529",null,null,"Wasatch Front Regional Council"]
[205000,null,null,null,null,null,null,"Garfield","Joe Thompson","435-676-1108",null,null,"295 N. Jimmy Doolittle Rd."]
[260000,null,null,null,null,null,null,"Grand","Dorothy Gough","435-259-1329",null,null,"Salt Lake City, Utah  84118"]
[315000,null,null,null,null,null,null,"Iron","Dennis W. Ayers ","435-477-1080",null,null,"801-363-4250"]
["Greater than $315,000",null,null,null,null,null,null,"Juab","Shirl Nichols","435-623-3425"]
[null,null,null,null,null,null,null,"Kane","Linda Little","435-644-2647",null,null,"Steve Browne"]
["Multi Family, Mobile Home & Other",null,null,null,null,null,null,"Millard","Pat Manis","435-743-5719",null,null,"Mountainland Association of Governments"]
[{"$f":"'User Input'!AA20:AA26","v":25000},null,null,null,null,null,null,"Morgan","Gwen D. Rich","801-845-4000",null,null,"586 East 800 North"]
[80000,null,null,null,null,null,null,"Piute","Dale Bagley","435-577-2433",null,null,"Orem, Utah  84097"]
[107000,null,null,null,null,null,null,"Rich","Kim Wilson","435-793-2410",null,null,"801-229-3800"]
[162000,null,null,null,null,null,null,"Salt Lake","Lee Garder","801-468-3050\n"]
[217000,null,null,null,null,null,null,"San Juan","Howard Randall","435-587-3221",null,null,"Emery Poleonema"]
[272000,null,null,null,null,null,null,"Sannpete","Kenneth Bench","435-835-2111",null,null,"Six-County Association of Governments"]
["Greater than $272,000",null,null,null,null,null,null,"Sevier","Gail DeMille","435-893-0400",null,null,"250 North Main"]
[null,null,null,null,null,null,null,"Summit","Barbara Kressor","435-336-3248",null,null,"Richfield, Utah  84701"]
[null,null,null,null,null,null,null,"Tooele","Wendy Shubert","435-843-3100",null,null,"435-896-9222"]
[null,null,null,null,null,null,null,"Uintah","Lori Perkins","435-781-5347"]
[null,null,null,null,null,null,null,"Utah","Kris Poulson","801-851-8244",null,null,"Yankton Johnson"]
[null,null,null,null,null,null,null,"Wasatch","Glen Burgener","435-657-3181",null,null,"Uintah Basin Association of Governments\\"]
[null,null,null,null,null,null,null,"Washington","Arthur L. Partridge","435-634-5703",null,null,"330 East 100 So."]
[null,null,null,null,null,null,null,"Wayne","Carolyn Moosman","435-836-1305",null,null,"Roosevelt, Utah  84066"]
[null,null,null,null,null,null,null,"Weber","Cheryl V. Madsen","801-399-8572",null,null,"435-722-4890"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Debbie Hatt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Southeastern Utah Association of Local Governments"]
[null,null,null,null,null,null,null,null,null,null,null,null,"375 So. Carbon Ave."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price, Utah  84501"]
[null,null,null,null,null,null,null,null,null,null,null,null,"435-637-5444"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gary Zabriskie"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Five-County Association of Governments"]
[null,null,null,null,null,null,null,null,null,null,null,null,"1070 West 1600 So., Bldg. B"]
[null,null,null,null,null,null,null,null,null,null,null,null,"St. George, Utah  84097"]
[null,null,null,null,null,null,null,null,null,null,null,null,"435-673-3548"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"MEDIAN(G61:G96)","v":18.5},{"$f":"COUNT(G61:G96)","v":36},{"$f":"G57*0.8","v":14.8}]
[null,null,null,null,null,null,{"$f":"G57*0.8","v":14.8}]
[null,null,null,null,null,null,{"$f":"G57*0.3","v":5.55}]
[]
[null,null,null,null,null,1,1,{"$f":"COUNT(G$61:G61)/H$57","v":2.7777777777777776E-2}]
[null,null,null,null,null,2,2,{"$f":"COUNT(G$61:G62)/H$57","v":5.5555555555555552E-2}]
[null,null,null,null,null,3,3,{"$f":"COUNT(G$61:G63)/H$57","v":8.3333333333333329E-2},null,null,18250]
[null,null,null,null,null,4,4,{"$f":"COUNT(G$61:G64)/H$57","v":0.1111111111111111},null,null,{"$f":"(K$63*L64)","v":9125},0.5]
[null,null,null,null,null,5,5,{"$f":"COUNT(G$61:G65)/H$57","v":0.1388888888888889},null,null,{"$f":"(K$63*L65)","v":7300},0.4]
[null,null,null,null,null,6,6,{"$f":"COUNT(G$61:G66)/H$57","v":0.16666666666666666},null,null,{"$f":"(K$63*L66)","v":2737.5},0.15]
[null,null,null,null,null,7,7,{"$f":"COUNT(G$61:G67)/H$57","v":0.19444444444444445}]
[null,null,null,null,null,8,8,{"$f":"COUNT(G$61:G68)/H$57","v":0.22222222222222221}]
[null,null,null,null,null,9,9,{"$f":"COUNT(G$61:G69)/H$57","v":0.25}]
[null,null,null,null,null,10,10,{"$f":"COUNT(G$61:G70)/H$57","v":0.27777777777777779}]
[null,null,null,null,null,11,11,{"$f":"COUNT(G$61:G71)/H$57","v":0.30555555555555558}]
[null,null,null,null,null,12,12,{"$f":"COUNT(G$61:G72)/H$57","v":0.33333333333333331}]
[null,null,null,null,null,13,13,{"$f":"COUNT(G$61:G73)/H$57","v":0.3611111111111111}]
[null,null,null,null,null,14,14,{"$f":"COUNT(G$61:G74)/H$57","v":0.3888888888888889}]
[null,null,null,null,null,15,15,{"$f":"COUNT(G$61:G75)/H$57","v":0.41666666666666669}]
[null,null,null,null,null,16,16,{"$f":"COUNT(G$61:G76)/H$57","v":0.44444444444444442}]
[null,null,null,null,null,17,17,{"$f":"COUNT(G$61:G77)/H$57","v":0.47222222222222221}]
[null,null,null,null,null,18,18,{"$f":"COUNT(G$61:G78)/H$57","v":0.5}]
[null,null,null,null,null,19,19,{"$f":"COUNT(G$61:G79)/H$57","v":0.52777777777777779}]
[null,null,null,null,null,20,20,{"$f":"COUNT(G$61:G80)/H$57","v":0.55555555555555558}]
[null,null,null,null,null,21,21,{"$f":"COUNT(G$61:G81)/H$57","v":0.58333333333333337}]
[null,null,null,null,null,22,22,{"$f":"COUNT(G$61:G82)/H$57","v":0.61111111111111116}]
[null,null,null,null,null,23,23,{"$f":"COUNT(G$61:G83)/H$57","v":0.63888888888888884}]
[null,null,null,null,null,24,24,{"$f":"COUNT(G$61:G84)/H$57","v":0.66666666666666663}]
[null,null,null,null,null,25,25,{"$f":"COUNT(G$61:G85)/H$57","v":0.69444444444444442}]
[null,null,null,null,null,26,26,{"$f":"COUNT(G$61:G86)/H$57","v":0.72222222222222221}]
[null,null,null,null,null,27,27,{"$f":"COUNT(G$61:G87)/H$57","v":0.75}]
[null,null,null,null,null,28,28,{"$f":"COUNT(G$61:G88)/H$57","v":0.77777777777777779}]
[null,null,null,null,null,29,29,{"$f":"COUNT(G$61:G89)/H$57","v":0.80555555555555558}]
[null,null,null,null,null,30,30,{"$f":"COUNT(G$61:G90)/H$57","v":0.83333333333333337}]
[null,null,null,null,null,31,31,{"$f":"COUNT(G$61:G91)/H$57","v":0.86111111111111116}]
[null,null,null,null,null,32,32,{"$f":"COUNT(G$61:G92)/H$57","v":0.88888888888888884}]
[null,null,null,null,null,33,33,{"$f":"COUNT(G$61:G93)/H$57","v":0.91666666666666663}]
[null,null,null,null,null,34,34,{"$f":"COUNT(G$61:G94)/H$57","v":0.94444444444444442}]
[null,null,null,null,null,35,35,{"$f":"COUNT(G$61:G95)/H$57","v":0.97222222222222221}]
[null,null,null,null,null,36,36,{"$f":"COUNT(G$61:G96)/H$57","v":1}]

{"sheet":"Reg","index":14,"n_rows":124,"n_cols":23,"rows_kept":124,"cut":false,"hidden":true,"merged":[[1,5,2,5],[1,1,2,1],[1,2,2,2],[1,4,2,4],[1,3,2,3],[0,8,0,22],[1,6,2,6],[0,7,2,7],[1,17,1,19],[1,20,1,22]]}
[null,null,null,null,null,null,null,"Max Rent INCL Utilities","Owner Units"]
[null,"Income Group","Income","Income Rounded","Shelter Cost\n% of Gross","Gross Shelter Allowance","Utilities",null,null,null,null,null,null,null,null,null,null,"Single Fam",null,null,"Multi Fam"]
[null,null,null,null,null,null,null,null,"RE Tax Rate","Mortg Ins","Condo Fees","Down Pmt","Mortg Rate","mortg Term","RE Tax","House Ins","Mortg Ins","Loan","Market Val","MV Rounded",{"$f":"R3","v":"Loan"},{"$f":"S3","v":"Market Val"},{"$f":"T3","v":"MV Rounded"}]
[{"$f":"(TEXT(B4,\"0%\")&\" of Median\")","v":"30% of Median"},{"$f":"TRANSPOSE('#Households by Income Group'!F4:K4)","v":0.3},{"$f":"'User Input'!G14*B4:B9","v":18870},{"$f":"ROUND(C4,-3)","v":19000},{"$f":"'User Input'!$G$27","v":0.3},{"$f":"C4*E4/12","v":471.75},null,{"$f":"F4-G4","v":471.75},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},{"$f":"S4*I4/12","v":42.701834611991352},{"$f":"'User Input'!$G$20","v":80},{"$f":"R4*J4/12","v":33.819853012697152},{"$f":"IF(ISERROR(-PV(M4/12,N4*12,F4-O4-P4-Q4)),22,-PV(M4/12,N4*12,F4-O4-P4-Q4))","v":61490.641841267548},{"$f":"R4/(1-L4)","v":68322.935379186165},{"$f":"ROUND(S4,-3)","v":68000},{"$f":"-PV(M4/12,N4*12,F4-O4-P4-Q4-K4)","v":22477.241440825943},{"$f":"U4/(1-L4)","v":24974.712712028824},{"$f":"ROUND(V4,-3)","v":25000}]
["50% of Median",0.5,31450,31000,{"$f":"'User Input'!$G$27","v":0.3},786.25,null,786.25,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},76.983205347080755,{"$f":"'User Input'!$G$20","v":80},60.97069863488796,110855.81569979629,123173.12855532921,123000,71842.415299354689,79824.905888171881,80000]
["60% of Median",0.6,37740,38000,{"$f":"'User Input'!$G$27","v":0.3},943.5,null,943.5,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},94.123890714625475,{"$f":"'User Input'!$G$20","v":80},74.546121445983388,135538.40262906064,150598.22514340072,151000,96525.002228619051,107250.00247624339,107000]
["80% of Median",0.8,50320,50000,{"$f":"'User Input'!$G$27","v":0.3},1258,null,1258,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},128.40526144971489,{"$f":"'User Input'!$G$20","v":80},101.6969670681742,184903.57648758942,205448.41831954379,205000,145890.17608714782,162100.19565238646,162000]
["MEDIAN",1,62900,63000,{"$f":"'User Input'!$G$27","v":0.3},1572.5,null,1572.5,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},162.6866321848043,{"$f":"'User Input'!$G$20","v":80},128.847812690365,234268.75034611818,260298.61149568687,260000,195255.3499456766,216950.38882852954,217000]
["120% of Median",1.2,75480,75000,{"$f":"'User Input'!$G$27","v":0.3},1887,null,1887,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},196.96800291989373,{"$f":"'User Input'!$G$20","v":80},155.99865831255582,283633.92420464696,315148.80467182997,315000,244620.52380420535,271800.58200467261,272000]
["More than 120%",null,null,null,null,null,null,0]
[]
["Local Government and Emergency Response Workers"]
["Police Officer",null,{"$f":"'User Input'!X10","v":47084},null,{"$f":"'User Input'!$G$27","v":0.3},{"$f":"C13*E13/12","v":1177.0999999999999},null,{"$f":"F13-G13","v":1177.0999999999999},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},{"$f":"S13*I13/12","v":119.58693746730239},{"$f":"'User Input'!$G$20","v":80},{"$f":"R13*J13/12","v":94.712854474103494},{"$f":"IF(ISERROR(-PV(M13/12,N13*12,F13-O13-P13-Q13)),22,-PV(M13/12,N13*12,F13-O13-P13-Q13))","v":172205.18995291539},{"$f":"R13/(1-L13)","v":191339.09994768378},{"$f":"ROUND(S13,-3)","v":191000},{"$f":"-PV(M13/12,N13*12,F13-O13-P13-Q13-K13)","v":133191.78955247375},{"$f":"U13/(1-L13)","v":147990.87728052639},{"$f":"ROUND(V13,-3)","v":148000}]
["Fire Fighter or EMT",null,{"$f":"'User Input'!X11","v":51008},null,{"$f":"'User Input'!$G$27","v":0.3},{"$f":"C14*E14/12","v":1275.2},null,{"$f":"F14-G14","v":1275.2},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},130.28010907020311,{"$f":"'User Input'!$G$20","v":80},103.18184638360087,187603.35706109248,208448.17451232497,208000,148589.95666065087,165099.95184516764,165000]
["Public Works (wastewater worker)",null,{"$f":"'User Input'!X12","v":42449},null,{"$f":"'User Input'!$G$27","v":0.3},{"$f":"C15*E15/12","v":1061.2249999999999},null,{"$f":"F15-G15","v":1061.2249999999999},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},106.95624165194948,{"$f":"'User Input'!$G$20","v":80},84.709343388343996,154016.98797880721,171129.98664311913,171000,115003.58757836562,127781.7639759618,128000]
["Local Government Staff - Administrator",null,{"$f":"'User Input'!X13","v":98000},null,{"$f":"'User Input'!$G$27","v":0.3},2450,null,2450,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},258.33656166029226,{"$f":"'User Input'!$G$20","v":80},204.60255683495146,372004.64879082085,413338.49865646759,413000,332991.24839037925,369990.27598931029,370000]
["Local Government Staff - Executive",null,{"$f":"'User Input'!X14","v":79000},null,{"$f":"'User Input'!$G$27","v":0.3},1975,null,1975,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},206.56024655960076,{"$f":"'User Input'!$G$20","v":80},163.59571527520384,297446.75504582509,330496.39449536119,330000,258433.35464538352,287148.17182820389,287000]
["Local Government Staff - Clerical",null,{"$f":"'User Input'!X15","v":36904},null,{"$f":"'User Input'!$G$27","v":0.3},922.59999999999991,null,922.59999999999991,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},91.845732850195034,{"$f":"'User Input'!$G$20","v":80},72.741820417354475,132257.85530428085,146953.17256031206,147000,93244.454903839243,103604.94989315471,104000]
[]
["Basic Local Employment"]
["Teacher (public school, entry level)",null,{"$f":"'User Input'!X18","v":26950},null,{"$f":"'User Input'!$G$27","v":0.3},673.75,null,673.75,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},{"$f":"S21*I21/12","v":64.72039387586436},{"$f":"'User Input'!$G$20","v":80},{"$f":"R21*J21/12","v":51.258551949684573},{"$f":"IF(ISERROR(-PV(M21/12,N21*12,F21-O21-P21-Q21)),22,-PV(M21/12,N21*12,F21-O21-P21-Q21))","v":93197.36718124467},{"$f":"R21/(1-L21)","v":103552.63020138297},{"$f":"ROUND(S21,-3)","v":104000},{"$f":"-PV(M21/12,N21*12,F21-O21-P21-Q21-K21)","v":54183.966780803072},{"$f":"U21/(1-L21)","v":60204.407534225633},{"$f":"ROUND(V21,-3)","v":60000}]
["Social Worker",null,{"$f":"'User Input'!X19","v":32860},null,{"$f":"'User Input'!$G$27","v":0.3},821.5,null,821.5,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},80.82555294139523,{"$f":"'User Input'!$G$20","v":80},64.013837929585023,116388.79623560913,129320.88470623236,129000,77375.395835167539,85972.662039075047,86000]
["Nurse (LPN)",null,{"$f":"'User Input'!X20","v":28740},null,{"$f":"'User Input'!$G$27","v":0.3},718.5,null,718.5,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},69.598267772192671,{"$f":"'User Input'!$G$20","v":80},55.121828075576587,100221.50559195744,111357.22843550827,111000,61208.105191515839,68009.005768350937,68000]
["Retail (general merchandise)",null,{"$f":"'User Input'!X21","v":15550},null,{"$f":"'User Input'!$G$27","v":0.3},388.75,null,388.75,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},33.654604815449467,{"$f":"'User Input'!$G$20","v":80},26.654447013835977,48462.63093424723,53847.367704719145,54000,9449.2305338056267,10499.145037561808,10000]
["Housekeeping",null,{"$f":"'User Input'!X22","v":16720},null,{"$f":"'User Input'!$G$27","v":0.3},418,null,418,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},36.84293579796573,{"$f":"'User Input'!$G$20","v":80},29.179605151988863,53053.827549070658,58948.697276745173,59000,14040.427148629054,15600.474609587838,16000]
["Food Service (restaurant)",null,{"$f":"'User Input'!X23","v":20020},null,{"$f":"'User Input'!$G$27","v":0.3},500.5,null,500.5,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},45.835664210191084,{"$f":"'User Input'!$G$20","v":80},36.301846054471348,66003.356462675176,73337.062736305743,73000,26989.956062233574,29988.840069148413,30000]
["Mid-Level Manager (private sector)",null,{"$f":"'User Input'!X24","v":46120},null,{"$f":"'User Input'!$G$27","v":0.3},1153,null,1153,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},116.95997074324623,{"$f":"'User Input'!$G$20","v":80},92.632296828651022,168422.35787027457,187135.95318919397,187000,129408.95746983298,143787.73052203664,144000]
["Agricultural Worker (farming)",null,{"$f":"'User Input'!X25","v":32350},null,{"$f":"'User Input'!$G$27","v":0.3},808.75,null,808.75,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},79.435767641324063,{"$f":"'User Input'!$G$20","v":80},62.913127971928667,114387.50540350661,127097.22822611846,127000,75374.105003064993,83749.0055589611,84000]
["Construction Worker",null,{"$f":"'User Input'!X26","v":20920},null,{"$f":"'User Input'!$G$27","v":0.3},{"$f":"C29*E29/12","v":523},null,{"$f":"F29-G29","v":523},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},48.28822650443437,{"$f":"'User Input'!$G$20","v":80},38.244275391512026,69535.046166385509,77261.162407095006,77000,30521.645765943904,33912.939739937668,34000]
[]
[1,null,{"$f":"Summary!L43","v":77105.254207360122},null,{"$f":"'User Input'!$G$27","v":0.3},{"$f":"C31*E31/12","v":1927.631355184003},null,{"$f":"F31-G31","v":1927.631355184003},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},{"$f":"S31*I31/12","v":201.39693312826228},{"$f":"'User Input'!$G$20","v":80},{"$f":"R31*J31/12","v":159.5063710375837},290011.58370469761,{"$f":"R31/(1-L31)","v":322235.09300521953},{"$f":"ROUND(S31,-3)","v":322000},{"$f":"-PV(M31/12,N31*12,F31-O31-P31-Q31-K31)","v":250998.18330425603},{"$f":"U31/(1-L31)","v":278886.87033806223},{"$f":"ROUND(V31,-3)","v":279000}]
[2,null,{"$f":"Summary!L44","v":52529.744003278487},null,{"$f":"'User Input'!$G$27","v":0.3},1313.2436000819621,null,1313.2436000819621,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},134.4269668079049,{"$f":"'User Input'!$G$20","v":80},106.46615771186067,193574.83220338306,215083.14689264784,215000,154561.43180294146,171734.92422549051,172000]
[3,null,{"$f":"Summary!L45","v":75648.111350217267},null,{"$f":"'User Input'!$G$27","v":0.3},1891.2027837554315,null,1891.2027837554315,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},197.42611798520167,{"$f":"'User Input'!$G$20","v":80},156.36148544427974,284293.60989869043,315881.78877632268,316000,245280.20949824885,272533.56610916537,273000]
[4,null,{"$f":"Summary!L46","v":90403.213391033598},null,{"$f":"'User Input'!$G$27","v":0.3},2260.0803347758397,null,2260.0803347758397,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},237.63479233299969,{"$f":"'User Input'!$G$20","v":80},188.20675552773574,342194.10095951956,380215.66773279948,380000,303180.70055907796,336867.44506564218,337000]
[5,null,{"$f":"Summary!L47","v":69464.437880829515},null,{"$f":"'User Input'!$G$27","v":0.3},1736.6109470207377,null,1736.6109470207377,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},180.57517977305403,{"$f":"'User Input'!$G$20","v":80},143.01554238025878,260028.25887319774,288920.28763688635,289000,221014.85847275617,245572.06496972908,246000]
[6,null,{"$f":"Summary!L48","v":83937.907268584619},null,{"$f":"'User Input'!$G$27","v":0.3},2098.4476817146156,null,2098.4476817146156,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},220.01638564782351,{"$f":"'User Input'!$G$20","v":80},174.25297743307624,316823.59533286589,352026.21703651763,352000,277810.19493242429,308677.99436936033,309000]
[7,null,{"$f":"Summary!L49","v":59619.539921645839},null,{"$f":"'User Input'!$G$27","v":0.3},1490.4884980411459,null,1490.4884980411459,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},153.74715141153564,{"$f":"'User Input'!$G$20","v":80},121.76774391793624,221395.89803261135,245995.44225845704,246000,182382.49763216972,202647.21959129968,203000]
[8,null,{"$f":"Summary!L50","v":76639.948084911142},null,{"$f":"'User Input'!$G$27","v":0.3},1915.9987021227787,null,1915.9987021227787,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},200.12894173804125,{"$f":"'User Input'!$G$20","v":80},158.50212185652867,288185.6761027794,320206.306780866,320000,249172.27570233782,276858.0841137087,277000]
[9,null,{"$f":"Summary!L51","v":75831.784819605018},null,{"$f":"'User Input'!$G$27","v":0.3},1895.7946204901255,null,1895.7946204901255,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},197.92664090239421,{"$f":"'User Input'!$G$20","v":80},156.75789959469623,285014.36289944767,316682.62544383074,317000,246000.96249900607,273334.40277667338,273000]
[10,null,{"$f":"Summary!L52","v":62337.907268584611},null,{"$f":"'User Input'!$G$27","v":0.3},1558.4476817146151,null,1558.4476817146151,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},161.15489058598473,{"$f":"'User Input'!$G$20","v":80},127.63467334409991,232063.04244381803,257847.82493757558,258000,193049.64204337643,214499.60227041825,214000]
[11,null,{"$f":"Summary!L53","v":79799.131758380536},null,{"$f":"'User Input'!$G$27","v":0.3},1994.9782939595134,null,1994.9782939595134,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},208.73793591375241,{"$f":"'User Input'!$G$20","v":80},165.32044524369189,300582.62771580345,333980.69746200385,334000,261569.22731536179,290632.47479484644,291000]
[12,null,{"$f":"Summary!L54","v":59386.886860421349},null,{"$f":"'User Input'!$G$27","v":0.3},1484.6721715105339,null,1484.6721715105339,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},153.11315571642515,{"$f":"'User Input'!$G$20","v":80},121.26561932740873,220482.94423165225,244981.04914628027,245000,181469.54383121067,201632.82647912297,202000]
[13,null,{"$f":"Summary!L55","v":74362.397064502977},null,{"$f":"'User Input'!$G$27","v":0.3},1859.0599266125744,null,1859.0599266125744,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},193.92245756485417,{"$f":"'User Input'!$G$20","v":80},153.58658639136448,279248.33889338997,310275.93210376665,310000,240234.93849294836,266927.70943660929,267000]
[14,null,{"$f":"Summary!L56","v":82248.111350217267},null,{"$f":"'User Input'!$G$27","v":0.3},2056.2027837554315,null,2056.2027837554315,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},215.41157480965239,{"$f":"'User Input'!$G$20","v":80},170.60596724924471,310192.66772589949,344658.51969544386,345000,271179.26732545788,301310.29702828656,301000]
[15,null,{"$f":"Summary!L57","v":85150.15216654379},null,{"$f":"'User Input'!$G$27","v":0.3},2128.7538041635949,null,2128.7538041635949,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},223.319836901294,{"$f":"'User Input'!$G$20","v":80},176.86931082582487,321580.56513786339,357311.7390420704,357000,282567.16473742184,313963.51637491316,314000]
[16,null,{"$f":"Summary!L58","v":55284.846044094818},null,{"$f":"'User Input'!$G$27","v":0.3},1382.1211511023703,null,1382.1211511023703,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},141.93481056579245,{"$f":"'User Input'!$G$20","v":80},112.41236996810765,204386.12721474117,227095.69690526795,227000,165372.72681429959,183747.47423811065,184000]
[17,null,{"$f":"Summary!L59","v":79848.111350217267},null,{"$f":"'User Input'!$G$27","v":0.3},{"$f":"C47*E47/12","v":1996.2027837554315},null,{"$f":"F47-G47","v":1996.2027837554315},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},{"$f":"S47*I47/12","v":208.87140869167027},{"$f":"'User Input'!$G$20","v":80},{"$f":"R47*J47/12","v":165.42615568380288},300774.82851600536,{"$f":"R47/(1-L47)","v":334194.25390667265},334000,{"$f":"-PV(M47/12,N47*12,F47-O47-P47-Q47-K47)","v":261761.42811556373},{"$f":"U47/(1-L47)","v":290846.03123951523},291000]
[18,null,{"$f":"Summary!L60","v":70811.376656339708},null,{"$f":"'User Input'!$G$27","v":0.3},1770.2844164084927,null,1770.2844164084927,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},184.24568116579906,{"$f":"'User Input'!$G$20","v":80},145.92257948331286,265313.78087875067,294793.08986527851,295000,226300.38047830903,251444.86719812115,251000]
[19,null,{"$f":"Summary!L61","v":78378.723595115225},null,{"$f":"'User Input'!$G$27","v":0.3},1959.4680898778806,null,1959.4680898778806,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},204.86722535413026,{"$f":"'User Input'!$G$20","v":80},162.25484248047118,295008.80450994766,327787.5605666085,328000,255995.40410950608,284439.3378994512,284000]
[20,null,{"$f":"Summary!L62","v":86778.723595115225},null,{"$f":"'User Input'!$G$27","v":0.3},2169.4680898778806,null,2169.4680898778806,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},227.75780676706759,{"$f":"'User Input'!$G$20","v":80},180.38418295951757,327971.24174457736,364412.49082730815,364000,288957.8413441357,321064.26816015079,321000]
[21,null,{"$f":"Summary!L63","v":68203.213391033598},null,{"$f":"'User Input'!$G$27","v":0.3},1705.0803347758399,null,1705.0803347758399,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},177.13825574166546,{"$f":"'User Input'!$G$20","v":80},140.29349854739903,255079.0882679983,283421.20918666478,283000,216065.6878675567,240072.98651950742,240000]
[22,null,{"$f":"Summary!L64","v":86386.886860421349},null,{"$f":"'User Input'!$G$27","v":0.3},2159.6721715105336,null,2159.6721715105336,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},226.69002454372358,{"$f":"'User Input'!$G$20","v":80},179.53849943862909,326433.63534296199,362704.03926995775,363000,287420.23494252033,319355.81660280033,319000]
[23,null,{"$f":"Summary!L65","v":70921.58073797237},null,{"$f":"'User Input'!$G$27","v":0.3},1773.0395184493091,null,1773.0395184493091,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},184.54599491611452,{"$f":"'User Input'!$G$20","v":80},146.16042797356272,265746.23267920496,295273.59186578327,295000,226732.83227876335,251925.36919862594,252000]
[24,null,{"$f":"Summary!L66","v":94211.376656339722},null,{"$f":"'User Input'!$G$27","v":0.3},2355.2844164084931,null,2355.2844164084931,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},248.01230081612434,{"$f":"'User Input'!$G$20","v":80},196.4257422463705,357137.71317521913,396819.68130579905,397000,318124.31277477753,353471.45863864169,353000]
[25,null,{"$f":"Summary!L67","v":55627.703186951956},null,{"$f":"'User Input'!$G$27","v":0.3},1390.6925796737987,null,1390.6925796737987,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},142.86912001121848,{"$f":"'User Input'!$G$20","v":80},113.15234304888504,205731.53281615462,228590.59201794956,229000,166718.13241571301,185242.36935079223,185000]
[26,null,{"$f":"Summary!L68","v":57390.968493074412},null,{"$f":"'User Input'!$G$27","v":0.3},1434.7742123268602,null,1434.7742123268602,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},147.67414001626659,{"$f":"'User Input'!$G$20","v":80},116.95791889288314,212650.7616234239,236278.62402602655,236000,173637.36122298229,192930.40135886922,193000]
[27,null,{"$f":"Summary!L69","v":74301.17257470706},null,{"$f":"'User Input'!$G$27","v":0.3},1857.5293143676763,null,1857.5293143676763,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},193.75561659245662,{"$f":"'User Input'!$G$20","v":80},153.45444834122569,279008.08789313759,310008.98654793063,310000,239994.68749269596,266660.76388077327,267000]
[28,null,{"$f":"Summary!L70","v":76015.45828899277},null,{"$f":"'User Input'!$G$27","v":0.3},1900.3864572248192,null,1900.3864572248192,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},198.4271638195867,{"$f":"'User Input'!$G$20","v":80},157.15431374511266,285735.11590020487,317483.46211133874,317000,246721.71549976326,274135.23944418138,274000]
[29,null,{"$f":"Summary!L71","v":55235.86645225808},null,{"$f":"'User Input'!$G$27","v":0.3},1380.896661306452,null,1380.896661306452,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},141.8013377878745,{"$f":"'User Input'!$G$20","v":80},112.30665952799662,204193.92641453931,226882.14046059921,227000,165180.5260140977,183533.91779344188,184000]
[30,null,{"$f":"Summary!L72","v":78084.846044094811},null,{"$f":"'User Input'!$G$27","v":0.3},1952.1211511023703,null,1952.1211511023703,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},204.0663886866223,{"$f":"'User Input'!$G$20","v":80},161.62057983980486,293855.59970873612,326506.22189859569,327000,254842.19930829448,283157.99923143833,283000]
[31,null,{"$f":"Summary!L73","v":58137.907268584611},null,{"$f":"'User Input'!$G$27","v":0.3},1453.4476817146151,null,1453.4476817146151,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},149.70959987951608,{"$f":"'User Input'!$G$20","v":80},118.57000310457674,215581.82382650315,239535.35980722573,240000,176568.42342606155,196187.13714006837,196000]
[32,null,{"$f":"Summary!L74","v":57207.295023686653},null,{"$f":"'User Input'!$G$27","v":0.3},1430.1823755921662,null,1430.1823755921662,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},147.17361709907402,{"$f":"'User Input'!$G$20","v":80},116.56150474246664,211930.00862266662,235477.78735851846,235000,172916.60822222504,192129.56469136116,192000]
[33,null,{"$f":"Summary!L75","v":87672.601146135639},null,{"$f":"'User Input'!$G$27","v":0.3},2191.815028653391,null,2191.815028653391,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},230.19368496407114,{"$f":"'User Input'!$G$20","v":80},182.31339849154435,331478.90634826245,368309.89594251383,368000,292465.5059478209,324961.67327535653,325000]
[34,null,{"$f":"Summary!L76","v":88137.907268584619},null,{"$f":"'User Input'!$G$27","v":0.3},2203.4476817146156,null,2203.4476817146156,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},231.46167635429217,{"$f":"'User Input'!$G$20","v":80},183.31764767259938,333304.81395018072,370338.68216686748,370000,294291.41354973911,326990.45949971012,327000]
[35,null,{"$f":"Summary!L77","v":81403.213391033598},null,{"$f":"'User Input'!$G$27","v":0.3},2035.0803347758399,null,2035.0803347758399,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},213.1091693905669,{"$f":"'User Input'!$G$20","v":80},168.78246215732901,306877.20392241637,340974.67102490709,341000,267863.80352197477,297626.44835774973,298000]
[36,null,{"$f":"Summary!L78","v":59803.213391033591},null,{"$f":"'User Input'!$G$27","v":0.3},1495.0803347758399,null,1495.0803347758399,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},154.24767432872815,{"$f":"'User Input'!$G$20","v":80},122.16415806835272,222116.65103336857,246796.27892596507,247000,183103.250632927,203448.05625880777,203000]
[37,null,{"$f":"Summary!L79","v":72231.784819605018},null,{"$f":"'User Input'!$G$27","v":0.3},1805.7946204901255,null,1805.7946204901255,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},188.11639172542104,{"$f":"'User Input'!$G$20","v":80},148.98818224653348,270887.6040846064,300986.22676067374,301000,231874.20368416482,257638.00409351647,258000]
[38,null,{"$f":"Summary!L80","v":70186.886860421349},null,{"$f":"'User Input'!$G$27","v":0.3},1754.6721715105339,null,1754.6721715105339,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},182.5439032473445,{"$f":"'User Input'!$G$20","v":80},144.57477137189687,262863.22067617619,292070.24519575131,292000,223849.82027573456,248722.02252859395,249000]
[39,null,{"$f":"Summary!L81","v":88701.17257470706},null,{"$f":"'User Input'!$G$27","v":0.3},2217.5293143676763,null,2217.5293143676763,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},232.99661330034917,{"$f":"'User Input'!$G$20","v":80},184.53331773387654,335515.12315250281,372794.58128055866,373000,296501.72275206115,329446.35861340124,329000]
[40,null,{"$f":"Summary!L82","v":77325.662370625432},null,{"$f":"'User Input'!$G$27","v":0.3},1933.1415592656358,null,1933.1415592656358,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},201.99756062889324,{"$f":"'User Input'!$G$20","v":80},159.98206801808348,290876.48730560631,323196.09700622922,323000,251863.0869051647,279847.87433907186,280000]
[41,null,{"$f":"Summary!L83","v":74007.29502368666},null,{"$f":"'User Input'!$G$27","v":0.3},1850.1823755921666,null,1850.1823755921666,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},192.95477992494867,{"$f":"'User Input'!$G$20","v":80},152.82018570055936,277854.88309192611,308727.64787991787,309000,238841.48269148453,265379.42521276057,265000]
[42,null,{"$f":"Summary!L84","v":111562.39706450298},null,{"$f":"'User Input'!$G$27","v":0.3},2789.0599266125741,null,2789.0599266125741,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},295.29503239357638,{"$f":"'User Input'!$G$20","v":80},233.87366565571247,425224.84664675,472472.05182972219,472000,386211.44624630845,429123.82916256494,429000]
[43,null,{"$f":"Summary!L85","v":75954.233799196852},null,{"$f":"'User Input'!$G$27","v":0.3},1898.8558449799211,null,1898.8558449799211,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},198.2603228471892,{"$f":"'User Input'!$G$20","v":80},157.02217569497384,285494.86489995243,317216.51655550272,317000,246481.46449951082,273868.29388834536,274000]
[44,null,{"$f":"Summary!L86","v":75525.662370625432},null,{"$f":"'User Input'!$G$27","v":0.3},1888.1415592656358,null,1888.1415592656358,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},197.09243604040671,{"$f":"'User Input'!$G$20","v":80},156.09720934400212,283813.10789818567,315347.89766465075,315000,244799.70749774409,271999.67499749345,272000]
[45,null,{"$f":"Summary!L87","v":109921.58073797237},null,{"$f":"'User Input'!$G$27","v":0.3},2748.0395184493095,null,2748.0395184493095,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},290.82369433332332,{"$f":"'User Input'!$G$20","v":80},230.33236591199213,418786.11983998585,465317.91093331762,465000,379772.71943954419,421969.6882661602,422000]
[46,null,{"$f":"Summary!L88","v":56350.152166543798},null,{"$f":"'User Input'!$G$27","v":0.3},1408.7538041635951,null,1408.7538041635951,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},144.83784348550907,{"$f":"'User Input'!$G$20","v":80},114.71157204052319,208566.49461913307,231740.54957681452,232000,169553.09421869149,188392.32690965722,188000]
[47,null,{"$f":"Summary!L89","v":67823.621554298894},null,{"$f":"'User Input'!$G$27","v":0.3},1695.5905388574722,null,1695.5905388574722,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},176.10384171280091,{"$f":"'User Input'!$G$20","v":80},139.47424263653832,253589.53206643334,281766.14674048149,282000,214576.13166599174,238417.92407332413,238000]
[48,null,{"$f":"Summary!L90","v":67174.641962462163},null,{"$f":"'User Input'!$G$27","v":0.3},1679.3660490615539,null,1679.3660490615539,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},174.33532740538735,{"$f":"'User Input'!$G$20","v":80},138.0735793050668,251042.87146375788,278936.52384861984,279000,212029.47106331625,235588.30118146248,236000]
[49,null,{"$f":"Summary!L91","v":92313.417472666246},null,{"$f":"'User Input'!$G$27","v":0.3},2307.8354368166561,null,2307.8354368166561,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},242.84023067180181,{"$f":"'User Input'!$G$20","v":80},192.32946269206704,349689.93216739461,388544.36907488288,389000,310676.53176695295,345196.14640772546,345000]
[50,null,{"$f":"Summary!L92","v":75341.988901237681},null,{"$f":"'User Input'!$G$27","v":0.3},1883.5497225309418,null,1883.5497225309418,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},196.5919131232142,{"$f":"'User Input'!$G$20","v":80},155.70079519358563,283092.35489742842,314547.06099714269,315000,244078.95449698684,271198.83832998539,271000]
[51,null,{"$f":"Summary!L93","v":78280.764411441749},null,{"$f":"'User Input'!$G$27","v":0.3},1957.0191102860435,null,1957.0191102860435,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},204.60027979829428,{"$f":"'User Input'!$G$20","v":80},162.04342160024908,294624.40290954377,327360.44767727086,327000,255611.00250910214,284012.2250101135,284000]
[52,null,{"$f":"Summary!L94","v":62888.92767674788},null,{"$f":"'User Input'!$G$27","v":0.3},1572.223191918697,null,1572.223191918697,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},162.65645933756224,{"$f":"'User Input'!$G$20","v":80},128.82391579534931,234225.30144608972,260250.33494009968,260000,195211.90104564812,216902.11227294235,217000]
[53,null,{"$f":"Summary!L95","v":102146.07053389074},null,{"$f":"'User Input'!$G$27","v":0.3},2553.6517633472686,null,2553.6517633472686,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},269.63489083884059,{"$f":"'User Input'!$G$20","v":80},213.55083354436178,388274.24280793063,431415.82534214511,431000,349260.84240748896,388067.60267498775,388000]
[54,null,{"$f":"Summary!L96","v":63537.907268584611},null,{"$f":"'User Input'!$G$27","v":0.3},1588.4476817146151,null,1588.4476817146151,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},164.42497364497575,{"$f":"'User Input'!$G$20","v":80},130.2245791268208,236771.9620487651,263079.95783196122,263000,197758.56164832352,219731.73516480392,220000]
[55,null,{"$f":"Summary!L97","v":90831.784819605018},null,{"$f":"'User Input'!$G$27","v":0.3},2270.7946204901255,null,2270.7946204901255,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},238.80267913978219,{"$f":"'User Input'!$G$20","v":80},189.13172187870751,{"$f":"IF(ISERROR(-PV(M85/12,N85*12,F85-O85-P85-Q85)),22,-PV(M85/12,N85*12,F85-O85-P85-Q85))","v":343875.85796128638},382084.28662365151,382000,304862.45756084484,338736.06395649427,339000]
[56,null,{"$f":"Summary!L98","v":81684.846044094811},null,{"$f":"'User Input'!$G$27","v":0.3},2042.1211511023703,null,2042.1211511023703,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},213.87663786359533,{"$f":"'User Input'!$G$20","v":80},169.39029718796755,307982.35852357745,342202.62058175274,342000,268968.95812313585,298854.39791459538,299000]
[57,null,{"$f":"Summary!L99","v":100468.51951348258},null,{"$f":"'User Input'!$G$27","v":0.3},2511.7129878370642,null,2511.7129878370642,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},265.06344819514902,{"$f":"'User Input'!$G$20","v":80},209.93025097055803,381691.36540101463,424101.51711223845,424000,342677.96500057302,380753.29444508115,381000]
[58,null,{"$f":"Summary!L100","v":75525.662370625432},null,{"$f":"'User Input'!$G$27","v":0.3},1888.1415592656358,null,1888.1415592656358,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},197.09243604040671,{"$f":"'User Input'!$G$20","v":80},156.09720934400212,283813.10789818567,315347.89766465075,315000,244799.70749774409,271999.67499749345,272000]
[59,null,{"$f":"Summary!L101","v":124517.49910531931},null,{"$f":"'User Input'!$G$27","v":0.3},3112.9374776329823,null,3112.9374776329823,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},330.59858215288779,{"$f":"'User Input'!$G$20","v":80},261.83407706508717,476061.9583001585,528957.73144462053,529000,437048.55789971695,485609.50877746328,486000]
[60,null,{"$f":"Summary!L102","v":58860.356248176446},null,{"$f":"'User Input'!$G$27","v":0.3},1471.508906204411,null,1471.508906204411,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},151.6783233538066,{"$f":"'User Input'!$G$20","v":80},120.12923209621484,218416.78562948157,242685.31736609063,243000,179403.38522903994,199337.09469893324,199000]
[61,null,{"$f":"Summary!L103","v":114354.23379919685},null,{"$f":"'User Input'!$G$27","v":0.3},2858.8558449799216,null,2858.8558449799216,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},302.9029807349026,{"$f":"'User Input'!$G$20","v":80},239.89916074204282,436180.29225825972,484644.76917584415,485000,397166.89185781806,441296.54650868673,441000]
[62,null,{"$f":"Summary!L104","v":67284.846044094811},null,{"$f":"'User Input'!$G$27","v":0.3},1682.1211511023703,null,1682.1211511023703,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},174.63564115570293,{"$f":"'User Input'!$G$20","v":80},138.31142779531672,251475.32326421223,279417.02584912471,279000,212461.92286377063,236068.80318196735,236000]
[63,null,{"$f":"Summary!L105","v":69097.090942053997},null,{"$f":"'User Input'!$G$27","v":0.3},1727.4272735513498,null,1727.4272735513498,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},179.57413393866895,{"$f":"'User Input'!$G$20","v":80},142.22271407942583,258586.75287168336,287318.6143018704,287000,219573.35247124176,243970.39163471304,244000]
[64,null,{"$f":"Summary!L106","v":71374.641962462163},null,{"$f":"'User Input'!$G$27","v":0.3},1784.3660490615539,null,1784.3660490615539,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},185.78061811185606,{"$f":"'User Input'!$G$20","v":80},147.13824954458997,267524.0900810727,297248.98897896969,297000,228510.6896806311,253900.76631181233,254000]
[65,null,{"$f":"Summary!L107","v":65509.335840013184},null,{"$f":"'User Input'!$G$27","v":0.3},1637.7333960003295,null,1637.7333960003295,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},169.79725295617536,{"$f":"'User Input'!$G$20","v":80},134.47942434129089,244508.04425689252,271675.60472988058,{"$f":"ROUND(S95,-3)","v":272000},205494.64385645092,228327.38206272322,{"$f":"ROUND(V95,-3)","v":228000}]
[66,null,{"$f":"Summary!L108","v":55480.764411441756},null,{"$f":"'User Input'!$G$27","v":0.3},1387.0191102860438,null,1387.0191102860438,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},142.46870167746451,{"$f":"'User Input'!$G$20","v":80},112.8352117285519,205154.93041554891,227949.92268394324,228000,166141.5300151073,184601.70001678588,185000]
[67,null,{"$f":"Summary!L109","v":81011.376656339722},null,{"$f":"'User Input'!$G$27","v":0.3},2025.2844164084929,null,2025.2844164084929,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},212.04138716722289,{"$f":"'User Input'!$G$20","v":80},167.93677863644055,305339.59752080101,339266.21946755669,339000,266326.1971203594,295917.99680039933,296000]
[68,null,{"$f":"Summary!L110","v":89644.029717564204},null,{"$f":"'User Input'!$G$27","v":0.3},2241.1007429391052,null,2241.1007429391052,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},235.56596427527066,{"$f":"'User Input'!$G$20","v":80},186.56824370601439,339214.98855638981,376905.54284043313,377000,300201.58815594821,333557.32017327577,334000]
[69,null,{"$f":"Summary!L111","v":60807.295023686653},null,{"$f":"'User Input'!$G$27","v":0.3},1520.1823755921662,null,1520.1823755921662,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},156.98386627604719,{"$f":"'User Input'!$G$20","v":80},124.33122209062937,226056.76743750795,251174.18604167551,251000,187043.36703706635,207825.96337451815,208000]
[70,null,{"$f":"Summary!L112","v":88750.15216654379},null,{"$f":"'User Input'!$G$27","v":0.3},2218.7538041635949,null,2218.7538041635949,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},233.13008607826714,{"$f":"'User Input'!$G$20","v":80},184.63902817398761,335707.32395270473,373008.13772522745,373000,296693.92355226312,329659.91505807015,330000]
[71,null,{"$f":"Summary!L113","v":85676.682778788701},null,{"$f":"'User Input'!$G$27","v":0.3},2141.9170694697173,null,2141.9170694697173,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},224.75466926391255,{"$f":"'User Input'!$G$20","v":80},178.00569805701875,323646.7237400341,359607.47082226007,360000,284633.32333959249,316259.24815510277,316000]
[72,null,{"$f":"Summary!L114","v":90121.58073797237},null,{"$f":"'User Input'!$G$27","v":0.3},2253.0395184493091,null,2253.0395184493091,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},236.86732385997118,{"$f":"'User Input'!$G$20","v":80},187.59892049709717,341088.94635835849,378987.71817595389,379000,302075.54595791694,335639.49550879659,336000]
[73,null,{"$f":"Summary!L115","v":69905.254207360122},null,{"$f":"'User Input'!$G$27","v":0.3},1747.631355184003,null,1747.631355184003,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},181.77643477431602,{"$f":"'User Input'!$G$20","v":80},143.96693634125828,261758.06607501506,290842.29563890561,291000,222744.66567457345,247494.07297174828,247000]
[74,null,{"$f":"Summary!L116","v":75648.111350217267},null,{"$f":"'User Input'!$G$27","v":0.3},1891.2027837554315,null,1891.2027837554315,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},197.42611798520167,{"$f":"'User Input'!$G$20","v":80},156.36148544427974,284293.60989869043,315881.78877632268,316000,245280.20949824885,272533.56610916537,273000]
[75,null,{"$f":"Summary!L117","v":45317.499105319308},null,{"$f":"'User Input'!$G$27","v":0.3},1132.9374776329826,null,1132.9374776329826,{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},114.77310025947916,{"$f":"'User Input'!$G$20","v":80},90.900295405507492,165273.26437364999,183636.96041516666,184000,126259.86397320838,140288.7377480093,140000]
[76,null,{"$f":"Summary!L118","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[77,null,{"$f":"Summary!L119","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,null,{"$f":"Summary!L120","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,null,{"$f":"Summary!L121","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,{"$f":"Summary!L122","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[81,null,{"$f":"Summary!L123","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$f":"C111*E111/12","v":{"$error":"#VALUE!"}},null,{"$f":"F111-G111","v":{"$error":"#VALUE!"}},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},{"$f":"S111*I111/12","v":1.5277777777777777E-2},{"$f":"'User Input'!$G$20","v":80},{"$f":"R111*J111/12","v":1.21E-2},22,{"$f":"R111/(1-L111)","v":24.444444444444443},0,{"$f":"-PV(M111/12,N111*12,F111-O111-P111-Q111-K111)","v":{"$error":"#VALUE!"}},{"$f":"U111/(1-L111)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[82,null,{"$f":"Summary!L124","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[83,null,{"$f":"Summary!L125","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[84,null,{"$f":"Summary!L126","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[85,null,{"$f":"Summary!L127","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[86,null,{"$f":"Summary!L128","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[87,null,{"$f":"Summary!L129","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[88,null,{"$f":"Summary!L130","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[89,null,{"$f":"Summary!L131","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[90,null,{"$f":"Summary!L132","v":""},null,{"$f":"'User Input'!$G$27","v":0.3},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"'User Input'!$G$21","v":7.4999999999999997E-3},{"$f":"'User Input'!$G$22","v":6.6E-3},{"$f":"'User Input'!$G$23","v":200},{"$f":"'User Input'!$G$24","v":0.1},{"$f":"'User Input'!$G$25","v":4.5999999999999999E-2},{"$f":"'User Input'!$G$26","v":30},1.5277777777777777E-2,{"$f":"'User Input'!$G$20","v":80},1.21E-2,22,24.444444444444443,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Reg2","index":15,"n_rows":121,"n_cols":42,"rows_kept":121,"cut":false,"hidden":true,"merged":[[75,26,75,28],[32,9,32,12],[44,9,44,12],[20,14,21,17],[0,0,4,3],[20,0,21,3],[75,23,75,25],[32,0,33,3],[44,0,45,3],[2,4,3,5]]}
["households",null,null,null,null,null,null,"County","County",null,null,null,null,true,"versionTest",null,null,null,null,null,null,null,"grpah 1 , Summary1"]
[null,null,null,null,null,null,"AARC",{"$f":"'User Input'!F100","v":3.5338503537902577E-2},{"$f":"'User Input'!F101","v":3.5338503537902577E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(Reg!C4,\"$0,0\") &\" income \"&\"(\"&LOWER(Reg!A4)&\")\"&\" \" &TEXT(Reg!T4,\"$0,0\")&\" purchase \"& TEXT(Reg!H4,\"$0,0\") & \" rent\"","v":"$18,870 income (30% of median) $68,000 purchase $472 rent"},null,null,null,null,null,null,null,null,null,null,null,null,null,7999,null,{"$f":"'User Input'!G92","v":31314.285714285714},1202]
[null,null,null,null,"Tax Comission # Hoseholds",null,{"$f":"'User Input'!G92","v":31314.285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(Reg!C5,\"$0,0\") &\" income \"&\"(\"&LOWER(Reg!A5)&\")\"&\" \" &TEXT(Reg!T5,\"$0,0\")&\" purchase \"& TEXT(Reg!H5,\"$0,0\") & \" rent\"","v":"$31,450 income (50% of median) $123,000 purchase $786 rent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POP","DU"]
[null,null,null,null,null,null,"Calculated","Calculated","Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(Reg!C6,\"$0,0\") &\" income \"&\"(\"&LOWER(Reg!A6)&\")\"&\" \" &TEXT(Reg!T6,\"$0,0\")&\" purchase \"& TEXT(Reg!H6,\"$0,0\") & \" rent\"","v":"$37,740 income (60% of median) $151,000 purchase $944 rent"},null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!A6","v":"30% of Median"},null,{"$f":"C4:C9","v":0},2140.4051987767584,{"$f":"AK4:AK10/AK2","v":0.26758409785932724},{"$f":"AL4:AL10*AM2","v":8379.2048929663615},{"$f":"AN2*AO4:AO10","v":381.73608562691135},{"$f":"AL4+0.05","v":0.31758409785932723}]
[null,null,null,null,{"$f":"'User Input'!G108","v":2010},{"$f":"E5","v":2010},{"$f":"F5","v":2010},{"$f":"G5+5","v":2015},{"$f":"H5+5","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(Reg!C7,\"$0,0\") &\" income \"&\"(\"&LOWER(Reg!A7)&\")\"&\" \" &TEXT(Reg!T7,\"$0,0\")&\" purchase \"& TEXT(Reg!H7,\"$0,0\") & \" rent\"","v":"$50,320 income (80% of median) $205,000 purchase $1,258 rent"},null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!A7","v":"50% of Median"},null,0,996.8172782874617,0.1246177370030581,3902.3154215814766,197.87051987767583,{"$f":"AL5+0.04","v":0.1646177370030581}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(Reg!C8,\"$0,0\") &\" income \"&\"(\"&LOWER(Reg!A8)&\")\"&\" \" &TEXT(Reg!T8,\"$0,0\")&\" purchase \"& TEXT(Reg!H8,\"$0,0\") & \" rent\"","v":"$62,900 income (median) $260,000 purchase $1,573 rent"},null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!A8","v":"60% of Median"},null,0,379.15749235474004,4.7400611620795105E-2,1484.3162953254696,105.0555351681957,{"$f":"AL6+0.04","v":8.7400611620795099E-2}]
[{"$f":"'User Input'!A110","v":"Up to $18,870"},null,null,null,{"$f":"'User Input'!G110:G116","v":10508},{"$f":"E7:E13/E14","v":0.35863481228668942},{"$f":"G3*F7:F13","v":11230.392979034617},{"$f":"FV(H$2,H$5-G$5,0,-G7)","v":13360.009922904439},{"$f":"FV(I$2,I$5-H$5,0,-H7)","v":15893.465658175781},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(Reg!C9,\"$0,0\") &\" income \"&\"(\"&LOWER(Reg!A9)&\")\"&\" \" &TEXT(Reg!T9,\"$0,0\")&\" purchase \"& TEXT(Reg!H9,\"$0,0\") & \" rent\"","v":"$75,480 income (120% of median) $315,000 purchase $1,887 rent"},null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!A9","v":"80% of Median"},null,0,709.39143730886849,8.8685015290519878E-2,2777.1079073831365,130.63938837920489,{"$f":"AL7+0.02","v":0.10868501529051988}]
[{"$f":"'User Input'!A111","v":"Between $18,870 and $31,450"},null,null,null,5512,0.18812286689419797,5890.933203315456,{"$f":"FV(H$2,H$5-G$5,0,-G8)","v":7008.0295674770914},8336.9606688108979,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Income more than \"&TEXT(Reg!C9,\"$0,0\")","v":"Income more than $75,480"},null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!A10","v":"MEDIAN"},null,0,716.52612130479099,8.9576962283384298E-2,2805.0385903596912,131.71150866462793,{"$f":"AL8+0.02","v":0.1095769622833843}]
[{"$f":"'User Input'!A112","v":"Between $31,450 and $37,740"},null,null,null,2054,7.0102389078498292E-2,2195.2062408581178,2611.4827161825006,3106.6976077172676,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER('User Input'!E4) & \" - NUMBER OF HOUSEHOLDS & AFFORDABLE DWELLING UNITS - \"&YEAR('User Input'!E6)","v":"TEST CITY - NUMBER OF HOUSEHOLDS & AFFORDABLE DWELLING UNITS - 2011"},null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!A11","v":"120% of Median"},null,0,1590.0152905198777,0.19877675840978593,6224.5522062035816,238.92966360856269,{"$f":"AL9","v":0.19877675840978593}]
[{"$f":"'User Input'!A113","v":"Between $37,740 and $50,320"},null,null,null,2952,0.10075085324232082,3154.9410043881035,3753.2117712613158,4464.9324917143995,null,null,null,null,null,null,null,null,null,null,null,null,"Graph 2",{"$f":"UPPER('User Input'!E4) & \" - TREND IN AFFORDABLE HOUSING SUPPLY\"","v":"TEST CITY - TREND IN AFFORDABLE HOUSING SUPPLY"},null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!A12","v":"More than 120%"},null,null,1466.6871814475026,0.18335881753312946,5741.7504004659968,16.05729867482167,{"$f":"1-SUM(AO4:AO9)","v":1.3358817533129508E-2}]
[{"$f":"'User Input'!A114","v":"Between $50,320 and $62,900 (median)"},null,null,null,2025,6.9112627986348124E-2,2164.2125792296442,2574.6117333347443,3062.8347885235971,null,null,null,null,null,null,null,null,null,null,null,null,"Graph 2",{"$f":"G5","v":2010},{"$f":"IF(N36,\"Not Projected\",W11+5)","v":2015},{"$f":"IF(N48,\"Not Projected\",X11+5)","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4:AN10)","v":1202}]
[{"$f":"'User Input'!A115","v":"Between $62,900 and $75,480"},null,null,null,1464,4.9965870307167239E-2,1564.6455387615797,1861.3489272108964,2214.3161137770594,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Up to \"&TEXT(Reg!C4,\"$0,0\")","v":"Up to $18,870"}]
[{"$f":"'User Input'!A116","v":"More than $75,480"},null,null,null,4785,0.16331058020477815,5113.9541686981956,6083.7121698798765,7237.3651669557585,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Between \"&TEXT(Reg!C4,\"$0,0\") & \" and \" & TEXT(Reg!C5,\"$0,0\")","v":"Between $18,870 and $31,450"},null,null,null,null,null,null,null,null,null,null,"income thoughts"]
[null,null,null,null,{"$f":"SUM(E7:E13)","v":29300},null,{"$f":"SUM(G7:G13)","v":31314.28571428571},{"$f":"SUM(H7:H13)","v":37252.40680825086},{"$f":"SUM(I7:I13)","v":44316.572495674758},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Between \"&TEXT(Reg!C5,\"$0,0\") & \" and \" & TEXT(Reg!C6,\"$0,0\")","v":"Between $31,450 and $37,740"},null,null,null,null,null,null,null,null,null,null,null,4754]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Between \"&TEXT(Reg!C6,\"$0,0\") & \" and \" & TEXT(Reg!C7,\"$0,0\")","v":"Between $37,740 and $50,320"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Between \"&TEXT(Reg!C7,\"$0,0\") & \" and \" & TEXT(Reg!C8,\"$0,0\") &\" (median)\"","v":"Between $50,320 and $62,900 (median)"},null,null,null,null,null,null,null,null,null,null,{"$f":"AK16/AI16","v":58520.096735187428},4135,{"$f":"AK16","v":241980600},241980600,null,"Earnings",null,"p58","p67"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Between \"&TEXT(Reg!C8,\"$0,0\") & \" and \" & TEXT(Reg!C9,\"$0,0\")","v":"Between $62,900 and $75,480"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"More than \"&TEXT(Reg!C9,\"$0,0\")","v":"More than $75,480"},null,null,null,null,null,null,null,null,null,null,{"$f":"AK18/AI18","v":54420.642893018587},3982,null,216703000,null,"Wage Or Salary Income",null,"p59","p68"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK19/AI19","v":27565.539803707743},917,{"$f":"SUM(AK18:AK19)","v":241980600},25277600,null,"Self Employment Income",null,"p60","p69"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"\"Dwelling Units - \" & 'User Input'!AC5","v":"Dwelling Units - 2007"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Supply",null,null,null,null,null,null,null,"HUD Median Income Lookup Table",null,null,null,null,null,null,null,null,null,null,null,null,null,21721100,{"$f":"AK21:AK26/AJ19","v":8.9763807511841862E-2},"Interest, Dividends Net Rental Income",null,"p61","p70"]
[null,null,null,null,"SF","MF","Mkt Rental","Subdz Rental","Total","Households",null,null,null,null,null,null,null,null,{"$f":"G5","v":2010},{"$f":"H5","v":2015},{"$f":"I5","v":2020},null,"select - \"Data for Section 8 Income Limits in MS EXCEL\"",null,null,null,null,null,null,null,null,null,null,null,null,null,12935000,5.3454698434502602E-2,"Social Security",null,"p62","p71"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.huduser.org/DATASETS/il/il07/index.html",null,null,null,null,null,null,null,null,null,null,0.3,null,null,640900,2.6485594299708324E-3,"Supplemental Security Income",null,"p63","p72"]
[1,null,null,null,{"$f":"'User Input'!AE11:AE17","v":39},{"$f":"'User Input'!AE20:AE26","v":162},{"$f":"J24:J30*'User Input'!AD29","v":0},{"$f":"J24:J30*'User Input'!AE29","v":283.32150170648464},{"$f":"SUM(E24:H24)","v":484.32150170648464},{"$f":"F7:F13","v":0.35863481228668942},null,null,null,null,1,null,null,null,{"$f":"I24-G7","v":-10746.071477328132},{"$f":"IF($N$36,NA(),I36-H7)","v":-12825.279850293313},{"$f":"IF($N$48,NA(),I48-I7)","v":-15303.080450112095},null,"HUD AMI",null,null,null,null,null,null,null,null,null,null,0.5,null,null,285700,1.1806731614021951E-3,"Pubilc Assistance",null,"p64","p73"]
[2,null,null,null,1230,663,0,148.61706484641638,{"$f":"SUM(E25:H25)","v":2041.6170648464163},0.18812286689419797,null,null,null,null,2,null,null,null,{"$f":"I25-G8","v":-3849.3161384690397},{"$f":"IF($N$36,NA(),I37-H8)","v":-4753.919358694633},{"$f":"IF($N$48,NA(),I49-I8)","v":-5848.2408589970419},null,"LookupName","County_Name","median2007",null,null,null,null,null,null,null,null,0.6,null,null,13842200,5.7203759309630606E-2,"Retirement Income",null,"p65","p74"]
[3,null,null,null,6813,857,0,55.380887372013653,7725.3808873720136,7.0102389078498292E-2,null,null,null,null,3,null,null,null,5530.1746465138958,5917.9620189731204,6310.4985863233633,null,{"$f":"TRIM(LEFT(X26,SEARCH(\"county\",X26,1)-1))","v":"Beaver"},"Beaver County",44800,null,null,null,null,null,null,null,null,0.8,null,null,5314700,2.1963330944712096E-2,"Other Income",null,"p66","p75"]
[4,null,null,null,31034,7794,0,79.593174061433444,38907.593174061432,0.10075085324232082,null,null,null,null,4,null,null,null,35752.652169673325,39203.914950935265,42963.206482892594,null,"Box Elder","Box Elder County",55500,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"SUM(AL21:AL26)","v":0.22621482879206017}]
[5,null,null,null,24938,6659,0,54.598976109215016,31651.598976109213,6.9112627986348124E-2,null,null,null,null,5,null,null,null,29487.38639687957,32371.311086772221,35520.287747265298,null,"Cache","Cache County",48800,null,null,null,null,null,null,null,null,1.2]
[6,null,null,null,12460,2022,0,39.473037542662119,14521.473037542662,4.9965870307167239E-2,null,null,null,null,6,null,null,null,12956.827498781084,14171.53068772635,15487.278489091761,null,"Carbon","Carbon County",46200]
[7,null,null,null,20035,1027,0,129.01535836177473,21191.015358361776,0.16331058020477815,null,null,null,null,7,null,null,null,16077.06118966358,17312.881087603728,18594.364308910444,null,"Daggett","Daggett County",46300]
["Total",null,null,null,{"$f":"SUM(E24:E30)","v":96549},{"$f":"SUM(F24:F30)","v":19184},{"$f":"SUM(G24:G30)","v":0},{"$f":"SUM(H24:H30)","v":790},{"$f":"SUM(I24:I30)","v":116523},null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(S24:S30)","v":85208.71428571429},{"$f":"SUM(T24:T30)","v":91398.400623022739},{"$f":"SUM(U24:U30)","v":97724.314305374312},null,"Davis","Davis County",62600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duchesne","Duchesne County",40800]
[{"$f":"\"Dwelling Units - \" & H5","v":"Dwelling Units - 2015"},null,null,null,null,null,null,null,null,"Grwoth Rate",null,null,null,null,null,null,null,null,null,null,null,null,"Emery","Emery County",49300]
[null,null,null,null,{"$f":"E22:I22","v":"SF"},"MF","Mkt Rental","Subdz Rental","Total",{"$f":"E22:H22","v":"SF"},"MF","Mkt Rental","Subdz Rental",null,null,null,null,null,null,null,null,null,"Garfield","Garfield County",45500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand","Grand County",44400]
[1,null,null,null,{"$f":"FV(J36,$H$5-$G$5,0,-E24,)","v":43.059151324799998},{"$f":"FV(K36,$H$5-$G$5,0,-F24,)","v":178.8610901184},{"$f":"FV(L36,$H$5-$G$5,0,-G24,)","v":0},{"$f":"FV(M36,$H$5-$G$5,0,-H24,)","v":312.80983116792572},{"$f":"SUM(E36:H36)","v":534.73007261112571},{"$f":"'User Input'!AE54","v":0.02},{"$f":"J36","v":0.02},{"$f":"'User Input'!AE63","v":0.02},{"$f":"'User Input'!AE72","v":0.02},{"$f":"J36:M42=0","v":false},null,null,null,null,null,null,null,null,"Iron","Iron County",41900]
[2,null,null,null,{"$f":"FV(J37,$H$5-$G$5,0,-E25,)","v":1358.0193879359999},{"$f":"FV(K37,$H$5-$G$5,0,-F25,)","v":732.00557252160002},{"$f":"FV(L37,$H$5-$G$5,0,-G25,)","v":0},{"$f":"FV(M37,$H$5-$G$5,0,-H25,)","v":164.0852483248579},{"$f":"SUM(E37:H37)","v":2254.1102087824579},{"$f":"'User Input'!AE55","v":0.02},{"$f":"J37","v":0.02},{"$f":"'User Input'!AE64","v":0.02},{"$f":"'User Input'!AE73","v":0.02},null,null,null,null,null,null,null,null,null,"Juab","Juab County",55100]
[3,null,null,null,7522.1025122015999,946.19724834240003,0,61.144974611621571,8529.4447351556209,{"$f":"'User Input'!AE56","v":0.02},0.02,{"$f":"'User Input'!AE65","v":0.02},{"$f":"'User Input'!AE74","v":0.02},null,null,null,null,null,null,null,null,null,"Kane","Kane County",45900]
[4,null,null,null,34264.043646508799,8605.2057801408009,0,87.87729554698484,42957.126722196583,{"$f":"'User Input'!AE57","v":0.02},0.02,{"$f":"'User Input'!AE66","v":0.02},{"$f":"'User Input'!AE75","v":0.02},null,null,null,null,null,null,null,null,null,"Millard","Millard County",47400]
[5,null,null,null,27533.5670702016,7352.0740685088003,0,60.281681396559726,34945.922820106964,{"$f":"'User Input'!AE58","v":0.02},0.02,{"$f":"'User Input'!AE67","v":0.02},{"$f":"'User Input'!AE76","v":0.02},null,null,null,null,null,null,null,null,null,"Morgan","Morgan County",62600]
[6,null,null,null,13756.846807872,2232.4513840703999,0,43.58142299484615,16032.879614937247,{"$f":"'User Input'!AE59","v":0.02},0.02,{"$f":"'User Input'!AE68","v":0.02},{"$f":"'User Input'!AE77","v":0.02},null,null,null,null,null,null,null,null,null,"Piute","Piute County",39300]
[7,null,null,null,22120.258892112,1133.8909848864,0,142.44338048520407,23396.593257483604,{"$f":"'User Input'!AE60","v":0.02},0.02,{"$f":"'User Input'!AE69","v":0.02},{"$f":"'User Input'!AE78","v":0.02},null,null,null,null,null,null,null,null,null,"Rich","Rich County",51300]
["Total",null,null,null,{"$f":"SUM(E36:E42)","v":106597.89746815681},{"$f":"SUM(F36:F42)","v":21180.686128588797},{"$f":"SUM(G36:G42)","v":0},{"$f":"SUM(H36:H42)","v":872.22383452799988},{"$f":"SUM(I36:I42)","v":128650.8074312736},null,null,null,null,null,null,null,null,null,null,null,null,null,"Salt Lake","Salt Lake County",60100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Juan","San Juan County",35500]
[{"$f":"\"Dwelling Units - \" & I5","v":"Dwelling Units - 2020"},null,null,null,null,null,null,null,null,"Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,"Sanpete","Sanpete County",42800]
[null,null,null,null,{"$f":"E34:I34","v":"SF"},"MF","Mkt Rental","Subdz Rental","Total",{"$f":"J34:M34","v":"SF"},"MF","Mkt Rental","Subdz Rental",null,null,null,null,null,null,null,null,null,"Sevier","Sevier County",45200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summit","Summit County",82200]
[1,null,null,null,{"$f":"FV(J48,$H$5-$G$5,0,-E36,)","v":47.54078237979553},{"$f":"FV(K48,$H$5-$G$5,0,-F36,)","v":197.47709603915067},{"$f":"FV(L48,$H$5-$G$5,0,-G36,)","v":0},{"$f":"FV(M48,$H$5-$G$5,0,-H36,)","v":345.36732964473981},{"$f":"SUM(E48:H48)","v":590.38520806368604},{"$f":"'User Input'!AF54","v":0.02},{"$f":"J48","v":0.02},{"$f":"'User Input'!AF63","v":0.02},{"$f":"'User Input'!AF72","v":0.02},{"$f":"J48:M54=0","v":false},null,null,null,null,null,null,null,null,"Tooele","Tooele County",56900]
[2,null,null,null,{"$f":"FV(J49,$H$5-$G$5,0,-E37,)","v":1499.3631365935512},{"$f":"FV(K49,$H$5-$G$5,0,-F37,)","v":808.19330045652396},{"$f":"FV(L49,$H$5-$G$5,0,-G37,)","v":0},{"$f":"FV(M49,$H$5-$G$5,0,-H37,)","v":181.16337276378056},{"$f":"SUM(E49:H49)","v":2488.7198098138556},{"$f":"'User Input'!AF55","v":0.02},{"$f":"J49","v":0.02},{"$f":"'User Input'!AF64","v":0.02},{"$f":"'User Input'!AF73","v":0.02},null,null,null,null,null,null,null,null,null,"Uintah","Uintah County",45500]
[3,null,null,null,8305.0089834242808,1044.6782179355068,0,67.508992680842752,9417.1961940406309,{"$f":"'User Input'!AF56","v":0.02},0.02,{"$f":"'User Input'!AF65","v":0.02},{"$f":"'User Input'!AF74","v":0.02},null,null,null,null,null,null,null,null,null,"Utah","Utah County",55100]
[4,null,null,null,37830.27283011729,9500.8425094391387,0,97.023635050558809,47428.138974606991,{"$f":"'User Input'!AF57","v":0.02},0.02,{"$f":"'User Input'!AF66","v":0.02},{"$f":"'User Input'!AF75","v":0.02},null,null,null,null,null,null,null,null,null,"Wasatch","Wasatch County",59700]
[5,null,null,null,30399.282845829253,8117.2838427450879,0,66.55584721456016,38583.122535788898,{"$f":"'User Input'!AF58","v":0.02},0.02,{"$f":"'User Input'!AF67","v":0.02},{"$f":"'User Input'!AF76","v":0.02},null,null,null,null,null,null,null,null,null,"Washington","Washington County",49600]
[6,null,null,null,15188.670473134674,2464.8067172293986,0,48.117412504748685,17701.594602868819,{"$f":"'User Input'!AF59","v":0.02},0.02,{"$f":"'User Input'!AF68","v":0.02},{"$f":"'User Input'!AF77","v":0.02},null,null,null,null,null,null,null,null,null,"Wayne","Wayne County",42600]
[7,null,null,null,24422.553204594959,1251.9072693346156,0,157.26900193662732,25831.729475866203,{"$f":"'User Input'!AF60","v":0.02},0.02,{"$f":"'User Input'!AF69","v":0.02},{"$f":"'User Input'!AF78","v":0.02},null,null,null,null,null,null,null,null,null,"Weber","Weber County",62600]
["Total",null,null,null,{"$f":"SUM(E48:E54)","v":117692.69225607379},{"$f":"SUM(F48:F54)","v":23385.188953179426},{"$f":"SUM(G48:G54)","v":0},{"$f":"SUM(H48:H54)","v":963.00559179585809},{"$f":"SUM(E55:H55)","v":142040.88680104908}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH - Potential Overcrowding"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1940 to 1990 T30 - Pop & Housing units 1940 to 1990"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.census.gov/prod/cen1990/cph2/cph-2-1-1.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990 Census of Pop and Housing - Pop and Housing Unit Counts",null,null,null,null,null,null,null,"http://www.census.gov/population/www/censusdata/hiscendata.html"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1940 to 1990 T30 - Pop & Housing units 1940 to 1990"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000 Census"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.census.gov/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://factfinder.census.gov/home/saff/main.html?_lang=en"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://factfinder.census.gov/home/saff/main.html?_lang=en"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://factfinder.census.gov/servlet/DatasetMainPageServlet?_program=DEC&_submenuId=&_lang=en&_ts="]
["temp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"p1"]
[null,null,null,"DU","HH","HH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H1"]
[null,null,null,{"$f":"'User Input'!G92","v":31314.285714285714}]
[0.14285714285714285,-0.05,{"$f":"SUM(A72:B72)","v":9.2857142857142846E-2},{"$f":"D71*C72:C78","v":2907.7551020408159},-0.25,{"$f":"D72+(E72*D72)","v":2180.8163265306121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002 to 2006"]
[0.14285714285714285,-0.03,0.11285714285714285,3534.0408163265301,-0.15,3003.9346938775507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"American Community Survey (use factfinder"]
[0.14285714285714285,-0.02,0.12285714285714285,3847.1836734693875,-0.09,3500.9371428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.census.gov/"]
[0.14285714285714285,0.05,0.19285714285714284,6039.183673469387,-0.05,5737.2244897959181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://factfinder.census.gov/home/saff/main.html?_lang=en"]
[0.14285714285714285,0.03,0.17285714285714285,5412.8979591836733,-0.03,5250.5110204081629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasatch",null,null,"State"]
[0.14285714285714285,0.03,0.17285714285714285,5412.8979591836733,0.16,6278.9616326530613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pop","DU","P/DU","Pop","DU","P/DU"]
[{"$f":"1-SUM(A72:A77)","v":0.14285714285714302},null,{"$f":"1-SUM(C72:C77)","v":0.13285714285714301},4160.3265306122494,0.28999999999999998,5366.8212244898014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1940,5754,1456,{"$f":"X78/Y78","v":3.9519230769230771},550310,147291,{"$f":"AA78/AB78","v":3.7362092728001031}]
[{"$f":"SUM(A72:A78)","v":1},null,{"$f":"SUM(C72:C78)","v":1},null,null,{"$f":"SUM(F72:F78)","v":31319.206530612246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1950,5574,1557,3.5799614643545281,688862,200554,3.4347956161432833]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1960,5308,1677,3.165175909361956,890627,262670,3.3906689001408612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1970,5863,2447,2.3959950960359624,1059273,315765,3.3546244833974632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980,8523,4472,1.9058586762075134,1461037,490006,2.9816716530001672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,10089,4465,2.2595744680851064,1722850,598388,2.879151988342012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,15215,6564,2.3179463741620965,2233169,768594,2.9055248935068452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,null,null,null,{"$f":"(AA86-AA84)/2+AA84","v":2254515},{"$f":"(AB86-AB84)/2+AB84","v":788593.5},2.858906394739495,"rnr est"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,null,null,null,2275861,808593,2.8145939922804182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,null,null,null,2309555,826551,2.7942074959681857]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,null,null,null,2349472,848737,2.7681979223245836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,null,null,null,2427350,873097,{"$f":"AA89/AB89","v":2.7801607381539508}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,null,null,null,2550063,901322,{"$f":"AA90/AB90","v":2.82924748314143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAPH - Trend in Population"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Projections for Utah's Cities and Unincorporated Areas - June 2000 - GOPB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.governor.utah.gov/dea/LTProjectionsDocumentation.html"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'User Input'!E4","v":"Test City"},{"$f":"'User Input'!E7","v":"Test County"},null,{"$f":"X100","v":"Test City"},"Test County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,2548,14111,2000,2548,14111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,2797,15438,2001,2797,15438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,2722,14980,2002,2722,14980]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,2819,15464,2003,2819,15464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2926,15997,2004,2926,15997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,3048,16615,2005,3048,16615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,3681,19758,2006,{"$f":"AA106+(X$107-X$106)/5","v":3174.6},17243.599999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,4755,24806,2007,3301.2,17872.199999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,3427.7999999999997,18500.799999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,3554.3999999999996,19129.399999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,3680.9999999999995,19757.999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"AA111+(X$108-X$107)/10","v":3788.3999999999996},{"$f":"AB111+(Y$108-Y$107)/10","v":20262.799999999992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,3895.7999999999997,20767.599999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,4003.2,21272.399999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,4110.5999999999995,21777.19999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,4217.9999999999991,22281.999999999989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,4325.3999999999987,22786.799999999988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,4432.7999999999984,23291.599999999988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,4540.199999999998,23796.399999999987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,4647.5999999999976,24301.199999999986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,4754.9999999999973,24805.999999999985]

{"sheet":"Cover","index":16,"n_rows":36,"n_cols":1,"rows_kept":36,"cut":false,"hidden":false,"merged":[[35,0,36,10],[6,0,8,10],[15,0,17,10],[33,0,34,10],[12,0,13,10]]}
[]
[]
[]
[]
[]
[]
["Lotus Community Development\nHousing Estimating Model\nModel"]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'User Input'!E4","v":"Test City"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Prepared by \"&'User Input'!E5","v":"Prepared by Analyst"}]
[]
[{"$f":"TEXT('User Input'!E6,\"MMM D, YYY\")","v":"Oct 1, 2011"}]